贷款33.74万（公积金贷款）房贷，还款16年6个月的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：33.74万
还款月数：16年6个月
每月还款：2138.06元
利息总额：8.59万
本息合计：42.33万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2138.06 | 801.36 | 1336.70 | 336076.30 |
| 2 | 2025-09 | 2138.06 | 798.18 | 1339.88 | 334736.42 |
| 3 | 2025-10 | 2138.06 | 795.00 | 1343.06 | 333393.36 |
| 4 | 2025-11 | 2138.06 | 791.81 | 1346.25 | 332047.11 |
| 5 | 2025-12 | 2138.06 | 788.61 | 1349.45 | 330697.67 |
| 6 | 2026-01 | 2138.06 | 785.41 | 1352.65 | 329345.02 |
| 7 | 2026-02 | 2138.06 | 782.19 | 1355.86 | 327989.15 |
| 8 | 2026-03 | 2138.06 | 778.97 | 1359.08 | 326630.07 |
| 9 | 2026-04 | 2138.06 | 775.75 | 1362.31 | 325267.76 |
| 10 | 2026-05 | 2138.06 | 772.51 | 1365.55 | 323902.21 |
| 11 | 2026-06 | 2138.06 | 769.27 | 1368.79 | 322533.42 |
| 12 | 2026-07 | 2138.06 | 766.02 | 1372.04 | 321161.38 |
| 13 | 2026-08 | 2138.06 | 762.76 | 1375.30 | 319786.08 |
| 14 | 2026-09 | 2138.06 | 759.49 | 1378.57 | 318407.51 |
| 15 | 2026-10 | 2138.06 | 756.22 | 1381.84 | 317025.67 |
| 16 | 2026-11 | 2138.06 | 752.94 | 1385.12 | 315640.55 |
| 17 | 2026-12 | 2138.06 | 749.65 | 1388.41 | 314252.14 |
| 18 | 2027-01 | 2138.06 | 746.35 | 1391.71 | 312860.43 |
| 19 | 2027-02 | 2138.06 | 743.04 | 1395.01 | 311465.42 |
| 20 | 2027-03 | 2138.06 | 739.73 | 1398.33 | 310067.09 |
| 21 | 2027-04 | 2138.06 | 736.41 | 1401.65 | 308665.44 |
| 22 | 2027-05 | 2138.06 | 733.08 | 1404.98 | 307260.46 |
| 23 | 2027-06 | 2138.06 | 729.74 | 1408.31 | 305852.15 |
| 24 | 2027-07 | 2138.06 | 726.40 | 1411.66 | 304440.49 |
| 25 | 2027-08 | 2138.06 | 723.05 | 1415.01 | 303025.48 |
| 26 | 2027-09 | 2138.06 | 719.69 | 1418.37 | 301607.10 |
| 27 | 2027-10 | 2138.06 | 716.32 | 1421.74 | 300185.36 |
| 28 | 2027-11 | 2138.06 | 712.94 | 1425.12 | 298760.24 |
| 29 | 2027-12 | 2138.06 | 709.56 | 1428.50 | 297331.74 |
| 30 | 2028-01 | 2138.06 | 706.16 | 1431.90 | 295899.85 |
| 31 | 2028-02 | 2138.06 | 702.76 | 1435.30 | 294464.55 |
| 32 | 2028-03 | 2138.06 | 699.35 | 1438.70 | 293025.85 |
| 33 | 2028-04 | 2138.06 | 695.94 | 1442.12 | 291583.73 |
| 34 | 2028-05 | 2138.06 | 692.51 | 1445.55 | 290138.18 |
| 35 | 2028-06 | 2138.06 | 689.08 | 1448.98 | 288689.20 |
| 36 | 2028-07 | 2138.06 | 685.64 | 1452.42 | 287236.78 |
| 37 | 2028-08 | 2138.06 | 682.19 | 1455.87 | 285780.91 |
| 38 | 2028-09 | 2138.06 | 678.73 | 1459.33 | 284321.58 |
| 39 | 2028-10 | 2138.06 | 675.26 | 1462.79 | 282858.78 |
| 40 | 2028-11 | 2138.06 | 671.79 | 1466.27 | 281392.52 |
| 41 | 2028-12 | 2138.06 | 668.31 | 1469.75 | 279922.77 |
| 42 | 2029-01 | 2138.06 | 664.82 | 1473.24 | 278449.52 |
| 43 | 2029-02 | 2138.06 | 661.32 | 1476.74 | 276972.78 |
| 44 | 2029-03 | 2138.06 | 657.81 | 1480.25 | 275492.54 |
| 45 | 2029-04 | 2138.06 | 654.29 | 1483.76 | 274008.77 |
| 46 | 2029-05 | 2138.06 | 650.77 | 1487.29 | 272521.49 |
| 47 | 2029-06 | 2138.06 | 647.24 | 1490.82 | 271030.67 |
| 48 | 2029-07 | 2138.06 | 643.70 | 1494.36 | 269536.31 |
| 49 | 2029-08 | 2138.06 | 640.15 | 1497.91 | 268038.40 |
| 50 | 2029-09 | 2138.06 | 636.59 | 1501.47 | 266536.93 |
| 51 | 2029-10 | 2138.06 | 633.03 | 1505.03 | 265031.90 |
| 52 | 2029-11 | 2138.06 | 629.45 | 1508.61 | 263523.29 |
| 53 | 2029-12 | 2138.06 | 625.87 | 1512.19 | 262011.10 |
| 54 | 2030-01 | 2138.06 | 622.28 | 1515.78 | 260495.32 |
| 55 | 2030-02 | 2138.06 | 618.68 | 1519.38 | 258975.94 |
| 56 | 2030-03 | 2138.06 | 615.07 | 1522.99 | 257452.95 |
| 57 | 2030-04 | 2138.06 | 611.45 | 1526.61 | 255926.34 |
| 58 | 2030-05 | 2138.06 | 607.83 | 1530.23 | 254396.11 |
| 59 | 2030-06 | 2138.06 | 604.19 | 1533.87 | 252862.24 |
| 60 | 2030-07 | 2138.06 | 600.55 | 1537.51 | 251324.73 |
| 61 | 2030-08 | 2138.06 | 596.90 | 1541.16 | 249783.57 |
| 62 | 2030-09 | 2138.06 | 593.24 | 1544.82 | 248238.74 |
| 63 | 2030-10 | 2138.06 | 589.57 | 1548.49 | 246690.25 |
| 64 | 2030-11 | 2138.06 | 585.89 | 1552.17 | 245138.08 |
| 65 | 2030-12 | 2138.06 | 582.20 | 1555.86 | 243582.23 |
| 66 | 2031-01 | 2138.06 | 578.51 | 1559.55 | 242022.68 |
| 67 | 2031-02 | 2138.06 | 574.80 | 1563.25 | 240459.43 |
| 68 | 2031-03 | 2138.06 | 571.09 | 1566.97 | 238892.46 |
| 69 | 2031-04 | 2138.06 | 567.37 | 1570.69 | 237321.77 |
| 70 | 2031-05 | 2138.06 | 563.64 | 1574.42 | 235747.35 |
| 71 | 2031-06 | 2138.06 | 559.90 | 1578.16 | 234169.19 |
| 72 | 2031-07 | 2138.06 | 556.15 | 1581.91 | 232587.29 |
| 73 | 2031-08 | 2138.06 | 552.39 | 1585.66 | 231001.62 |
| 74 | 2031-09 | 2138.06 | 548.63 | 1589.43 | 229412.19 |
| 75 | 2031-10 | 2138.06 | 544.85 | 1593.20 | 227818.99 |
| 76 | 2031-11 | 2138.06 | 541.07 | 1596.99 | 226222.00 |
| 77 | 2031-12 | 2138.06 | 537.28 | 1600.78 | 224621.22 |
| 78 | 2032-01 | 2138.06 | 533.48 | 1604.58 | 223016.64 |
| 79 | 2032-02 | 2138.06 | 529.66 | 1608.39 | 221408.25 |
| 80 | 2032-03 | 2138.06 | 525.84 | 1612.21 | 219796.03 |
| 81 | 2032-04 | 2138.06 | 522.02 | 1616.04 | 218179.99 |
| 82 | 2032-05 | 2138.06 | 518.18 | 1619.88 | 216560.11 |
| 83 | 2032-06 | 2138.06 | 514.33 | 1623.73 | 214936.38 |
| 84 | 2032-07 | 2138.06 | 510.47 | 1627.58 | 213308.80 |
| 85 | 2032-08 | 2138.06 | 506.61 | 1631.45 | 211677.35 |
| 86 | 2032-09 | 2138.06 | 502.73 | 1635.32 | 210042.02 |
| 87 | 2032-10 | 2138.06 | 498.85 | 1639.21 | 208402.82 |
| 88 | 2032-11 | 2138.06 | 494.96 | 1643.10 | 206759.71 |
| 89 | 2032-12 | 2138.06 | 491.05 | 1647.00 | 205112.71 |
| 90 | 2033-01 | 2138.06 | 487.14 | 1650.92 | 203461.80 |
| 91 | 2033-02 | 2138.06 | 483.22 | 1654.84 | 201806.96 |
| 92 | 2033-03 | 2138.06 | 479.29 | 1658.77 | 200148.19 |
| 93 | 2033-04 | 2138.06 | 475.35 | 1662.71 | 198485.49 |
| 94 | 2033-05 | 2138.06 | 471.40 | 1666.65 | 196818.83 |
| 95 | 2033-06 | 2138.06 | 467.44 | 1670.61 | 195148.22 |
| 96 | 2033-07 | 2138.06 | 463.48 | 1674.58 | 193473.64 |
| 97 | 2033-08 | 2138.06 | 459.50 | 1678.56 | 191795.08 |
| 98 | 2033-09 | 2138.06 | 455.51 | 1682.54 | 190112.53 |
| 99 | 2033-10 | 2138.06 | 451.52 | 1686.54 | 188425.99 |
| 100 | 2033-11 | 2138.06 | 447.51 | 1690.55 | 186735.45 |
| 101 | 2033-12 | 2138.06 | 443.50 | 1694.56 | 185040.89 |
| 102 | 2034-01 | 2138.06 | 439.47 | 1698.59 | 183342.30 |
| 103 | 2034-02 | 2138.06 | 435.44 | 1702.62 | 181639.68 |
| 104 | 2034-03 | 2138.06 | 431.39 | 1706.66 | 179933.02 |
| 105 | 2034-04 | 2138.06 | 427.34 | 1710.72 | 178222.30 |
| 106 | 2034-05 | 2138.06 | 423.28 | 1714.78 | 176507.52 |
| 107 | 2034-06 | 2138.06 | 419.21 | 1718.85 | 174788.67 |
| 108 | 2034-07 | 2138.06 | 415.12 | 1722.93 | 173065.73 |
| 109 | 2034-08 | 2138.06 | 411.03 | 1727.03 | 171338.71 |
| 110 | 2034-09 | 2138.06 | 406.93 | 1731.13 | 169607.58 |
| 111 | 2034-10 | 2138.06 | 402.82 | 1735.24 | 167872.34 |
| 112 | 2034-11 | 2138.06 | 398.70 | 1739.36 | 166132.98 |
| 113 | 2034-12 | 2138.06 | 394.57 | 1743.49 | 164389.48 |
| 114 | 2035-01 | 2138.06 | 390.43 | 1747.63 | 162641.85 |
| 115 | 2035-02 | 2138.06 | 386.27 | 1751.78 | 160890.07 |
| 116 | 2035-03 | 2138.06 | 382.11 | 1755.94 | 159134.12 |
| 117 | 2035-04 | 2138.06 | 377.94 | 1760.11 | 157374.01 |
| 118 | 2035-05 | 2138.06 | 373.76 | 1764.29 | 155609.71 |
| 119 | 2035-06 | 2138.06 | 369.57 | 1768.48 | 153841.23 |
| 120 | 2035-07 | 2138.06 | 365.37 | 1772.69 | 152068.54 |
| 121 | 2035-08 | 2138.06 | 361.16 | 1776.90 | 150291.65 |
| 122 | 2035-09 | 2138.06 | 356.94 | 1781.12 | 148510.53 |
| 123 | 2035-10 | 2138.06 | 352.71 | 1785.35 | 146725.19 |
| 124 | 2035-11 | 2138.06 | 348.47 | 1789.59 | 144935.60 |
| 125 | 2035-12 | 2138.06 | 344.22 | 1793.84 | 143141.77 |
| 126 | 2036-01 | 2138.06 | 339.96 | 1798.10 | 141343.67 |
| 127 | 2036-02 | 2138.06 | 335.69 | 1802.37 | 139541.30 |
| 128 | 2036-03 | 2138.06 | 331.41 | 1806.65 | 137734.66 |
| 129 | 2036-04 | 2138.06 | 327.12 | 1810.94 | 135923.72 |
| 130 | 2036-05 | 2138.06 | 322.82 | 1815.24 | 134108.48 |
| 131 | 2036-06 | 2138.06 | 318.51 | 1819.55 | 132288.93 |
| 132 | 2036-07 | 2138.06 | 314.19 | 1823.87 | 130465.06 |
| 133 | 2036-08 | 2138.06 | 309.85 | 1828.20 | 128636.85 |
| 134 | 2036-09 | 2138.06 | 305.51 | 1832.55 | 126804.31 |
| 135 | 2036-10 | 2138.06 | 301.16 | 1836.90 | 124967.41 |
| 136 | 2036-11 | 2138.06 | 296.80 | 1841.26 | 123126.15 |
| 137 | 2036-12 | 2138.06 | 292.42 | 1845.63 | 121280.52 |
| 138 | 2037-01 | 2138.06 | 288.04 | 1850.02 | 119430.50 |
| 139 | 2037-02 | 2138.06 | 283.65 | 1854.41 | 117576.09 |
| 140 | 2037-03 | 2138.06 | 279.24 | 1858.81 | 115717.27 |
| 141 | 2037-04 | 2138.06 | 274.83 | 1863.23 | 113854.04 |
| 142 | 2037-05 | 2138.06 | 270.40 | 1867.65 | 111986.39 |
| 143 | 2037-06 | 2138.06 | 265.97 | 1872.09 | 110114.30 |
| 144 | 2037-07 | 2138.06 | 261.52 | 1876.54 | 108237.76 |
| 145 | 2037-08 | 2138.06 | 257.06 | 1880.99 | 106356.77 |
| 146 | 2037-09 | 2138.06 | 252.60 | 1885.46 | 104471.31 |
| 147 | 2037-10 | 2138.06 | 248.12 | 1889.94 | 102581.37 |
| 148 | 2037-11 | 2138.06 | 243.63 | 1894.43 | 100686.94 |
| 149 | 2037-12 | 2138.06 | 239.13 | 1898.93 | 98788.02 |
| 150 | 2038-01 | 2138.06 | 234.62 | 1903.44 | 96884.58 |
| 151 | 2038-02 | 2138.06 | 230.10 | 1907.96 | 94976.62 |
| 152 | 2038-03 | 2138.06 | 225.57 | 1912.49 | 93064.13 |
| 153 | 2038-04 | 2138.06 | 221.03 | 1917.03 | 91147.10 |
| 154 | 2038-05 | 2138.06 | 216.47 | 1921.58 | 89225.52 |
| 155 | 2038-06 | 2138.06 | 211.91 | 1926.15 | 87299.37 |
| 156 | 2038-07 | 2138.06 | 207.34 | 1930.72 | 85368.65 |
| 157 | 2038-08 | 2138.06 | 202.75 | 1935.31 | 83433.34 |
| 158 | 2038-09 | 2138.06 | 198.15 | 1939.90 | 81493.44 |
| 159 | 2038-10 | 2138.06 | 193.55 | 1944.51 | 79548.93 |
| 160 | 2038-11 | 2138.06 | 188.93 | 1949.13 | 77599.80 |
| 161 | 2038-12 | 2138.06 | 184.30 | 1953.76 | 75646.04 |
| 162 | 2039-01 | 2138.06 | 179.66 | 1958.40 | 73687.64 |
| 163 | 2039-02 | 2138.06 | 175.01 | 1963.05 | 71724.59 |
| 164 | 2039-03 | 2138.06 | 170.35 | 1967.71 | 69756.88 |
| 165 | 2039-04 | 2138.06 | 165.67 | 1972.39 | 67784.49 |
| 166 | 2039-05 | 2138.06 | 160.99 | 1977.07 | 65807.42 |
| 167 | 2039-06 | 2138.06 | 156.29 | 1981.77 | 63825.66 |
| 168 | 2039-07 | 2138.06 | 151.59 | 1986.47 | 61839.19 |
| 169 | 2039-08 | 2138.06 | 146.87 | 1991.19 | 59848.00 |
| 170 | 2039-09 | 2138.06 | 142.14 | 1995.92 | 57852.08 |
| 171 | 2039-10 | 2138.06 | 137.40 | 2000.66 | 55851.42 |
| 172 | 2039-11 | 2138.06 | 132.65 | 2005.41 | 53846.01 |
| 173 | 2039-12 | 2138.06 | 127.88 | 2010.17 | 51835.83 |
| 174 | 2040-01 | 2138.06 | 123.11 | 2014.95 | 49820.89 |
| 175 | 2040-02 | 2138.06 | 118.32 | 2019.73 | 47801.15 |
| 176 | 2040-03 | 2138.06 | 113.53 | 2024.53 | 45776.62 |
| 177 | 2040-04 | 2138.06 | 108.72 | 2029.34 | 43747.28 |
| 178 | 2040-05 | 2138.06 | 103.90 | 2034.16 | 41713.13 |
| 179 | 2040-06 | 2138.06 | 99.07 | 2038.99 | 39674.14 |
| 180 | 2040-07 | 2138.06 | 94.23 | 2043.83 | 37630.30 |
| 181 | 2040-08 | 2138.06 | 89.37 | 2048.69 | 35581.62 |
| 182 | 2040-09 | 2138.06 | 84.51 | 2053.55 | 33528.07 |
| 183 | 2040-10 | 2138.06 | 79.63 | 2058.43 | 31469.64 |
| 184 | 2040-11 | 2138.06 | 74.74 | 2063.32 | 29406.32 |
| 185 | 2040-12 | 2138.06 | 69.84 | 2068.22 | 27338.10 |
| 186 | 2041-01 | 2138.06 | 64.93 | 2073.13 | 25264.97 |
| 187 | 2041-02 | 2138.06 | 60.00 | 2078.05 | 23186.92 |
| 188 | 2041-03 | 2138.06 | 55.07 | 2082.99 | 21103.93 |
| 189 | 2041-04 | 2138.06 | 50.12 | 2087.94 | 19015.99 |
| 190 | 2041-05 | 2138.06 | 45.16 | 2092.90 | 16923.10 |
| 191 | 2041-06 | 2138.06 | 40.19 | 2097.87 | 14825.23 |
| 192 | 2041-07 | 2138.06 | 35.21 | 2102.85 | 12722.38 |
| 193 | 2041-08 | 2138.06 | 30.22 | 2107.84 | 10614.54 |
| 194 | 2041-09 | 2138.06 | 25.21 | 2112.85 | 8501.69 |
| 195 | 2041-10 | 2138.06 | 20.19 | 2117.87 | 6383.83 |
| 196 | 2041-11 | 2138.06 | 15.16 | 2122.90 | 4260.93 |
| 197 | 2041-12 | 2138.06 | 10.12 | 2127.94 | 2132.99 |
| 198 | 2042-01 | 2138.06 | 5.07 | 2132.99 | 0.00 |
等额本金还款方式：
贷款总额：33.74万
还款月数：16年6个月
首月还款：2505.46元
每月递减：4.05元
利息总额：7.97万
本息合计：41.71万
节省利息：6187.57元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2505.46 | 801.36 | 1704.11 | 335708.89 |
| 2 | 2025-09 | 2501.41 | 797.31 | 1704.11 | 334004.79 |
| 3 | 2025-10 | 2497.37 | 793.26 | 1704.11 | 332300.68 |
| 4 | 2025-11 | 2493.32 | 789.21 | 1704.11 | 330596.58 |
| 5 | 2025-12 | 2489.27 | 785.17 | 1704.11 | 328892.47 |
| 6 | 2026-01 | 2485.23 | 781.12 | 1704.11 | 327188.36 |
| 7 | 2026-02 | 2481.18 | 777.07 | 1704.11 | 325484.26 |
| 8 | 2026-03 | 2477.13 | 773.03 | 1704.11 | 323780.15 |
| 9 | 2026-04 | 2473.08 | 768.98 | 1704.11 | 322076.05 |
| 10 | 2026-05 | 2469.04 | 764.93 | 1704.11 | 320371.94 |
| 11 | 2026-06 | 2464.99 | 760.88 | 1704.11 | 318667.83 |
| 12 | 2026-07 | 2460.94 | 756.84 | 1704.11 | 316963.73 |
| 13 | 2026-08 | 2456.89 | 752.79 | 1704.11 | 315259.62 |
| 14 | 2026-09 | 2452.85 | 748.74 | 1704.11 | 313555.52 |
| 15 | 2026-10 | 2448.80 | 744.69 | 1704.11 | 311851.41 |
| 16 | 2026-11 | 2444.75 | 740.65 | 1704.11 | 310147.30 |
| 17 | 2026-12 | 2440.71 | 736.60 | 1704.11 | 308443.20 |
| 18 | 2027-01 | 2436.66 | 732.55 | 1704.11 | 306739.09 |
| 19 | 2027-02 | 2432.61 | 728.51 | 1704.11 | 305034.98 |
| 20 | 2027-03 | 2428.56 | 724.46 | 1704.11 | 303330.88 |
| 21 | 2027-04 | 2424.52 | 720.41 | 1704.11 | 301626.77 |
| 22 | 2027-05 | 2420.47 | 716.36 | 1704.11 | 299922.67 |
| 23 | 2027-06 | 2416.42 | 712.32 | 1704.11 | 298218.56 |
| 24 | 2027-07 | 2412.38 | 708.27 | 1704.11 | 296514.45 |
| 25 | 2027-08 | 2408.33 | 704.22 | 1704.11 | 294810.35 |
| 26 | 2027-09 | 2404.28 | 700.17 | 1704.11 | 293106.24 |
| 27 | 2027-10 | 2400.23 | 696.13 | 1704.11 | 291402.14 |
| 28 | 2027-11 | 2396.19 | 692.08 | 1704.11 | 289698.03 |
| 29 | 2027-12 | 2392.14 | 688.03 | 1704.11 | 287993.92 |
| 30 | 2028-01 | 2388.09 | 683.99 | 1704.11 | 286289.82 |
| 31 | 2028-02 | 2384.04 | 679.94 | 1704.11 | 284585.71 |
| 32 | 2028-03 | 2380.00 | 675.89 | 1704.11 | 282881.61 |
| 33 | 2028-04 | 2375.95 | 671.84 | 1704.11 | 281177.50 |
| 34 | 2028-05 | 2371.90 | 667.80 | 1704.11 | 279473.39 |
| 35 | 2028-06 | 2367.86 | 663.75 | 1704.11 | 277769.29 |
| 36 | 2028-07 | 2363.81 | 659.70 | 1704.11 | 276065.18 |
| 37 | 2028-08 | 2359.76 | 655.65 | 1704.11 | 274361.08 |
| 38 | 2028-09 | 2355.71 | 651.61 | 1704.11 | 272656.97 |
| 39 | 2028-10 | 2351.67 | 647.56 | 1704.11 | 270952.86 |
| 40 | 2028-11 | 2347.62 | 643.51 | 1704.11 | 269248.76 |
| 41 | 2028-12 | 2343.57 | 639.47 | 1704.11 | 267544.65 |
| 42 | 2029-01 | 2339.52 | 635.42 | 1704.11 | 265840.55 |
| 43 | 2029-02 | 2335.48 | 631.37 | 1704.11 | 264136.44 |
| 44 | 2029-03 | 2331.43 | 627.32 | 1704.11 | 262432.33 |
| 45 | 2029-04 | 2327.38 | 623.28 | 1704.11 | 260728.23 |
| 46 | 2029-05 | 2323.34 | 619.23 | 1704.11 | 259024.12 |
| 47 | 2029-06 | 2319.29 | 615.18 | 1704.11 | 257320.02 |
| 48 | 2029-07 | 2315.24 | 611.14 | 1704.11 | 255615.91 |
| 49 | 2029-08 | 2311.19 | 607.09 | 1704.11 | 253911.80 |
| 50 | 2029-09 | 2307.15 | 603.04 | 1704.11 | 252207.70 |
| 51 | 2029-10 | 2303.10 | 598.99 | 1704.11 | 250503.59 |
| 52 | 2029-11 | 2299.05 | 594.95 | 1704.11 | 248799.48 |
| 53 | 2029-12 | 2295.00 | 590.90 | 1704.11 | 247095.38 |
| 54 | 2030-01 | 2290.96 | 586.85 | 1704.11 | 245391.27 |
| 55 | 2030-02 | 2286.91 | 582.80 | 1704.11 | 243687.17 |
| 56 | 2030-03 | 2282.86 | 578.76 | 1704.11 | 241983.06 |
| 57 | 2030-04 | 2278.82 | 574.71 | 1704.11 | 240278.95 |
| 58 | 2030-05 | 2274.77 | 570.66 | 1704.11 | 238574.85 |
| 59 | 2030-06 | 2270.72 | 566.62 | 1704.11 | 236870.74 |
| 60 | 2030-07 | 2266.67 | 562.57 | 1704.11 | 235166.64 |
| 61 | 2030-08 | 2262.63 | 558.52 | 1704.11 | 233462.53 |
| 62 | 2030-09 | 2258.58 | 554.47 | 1704.11 | 231758.42 |
| 63 | 2030-10 | 2254.53 | 550.43 | 1704.11 | 230054.32 |
| 64 | 2030-11 | 2250.49 | 546.38 | 1704.11 | 228350.21 |
| 65 | 2030-12 | 2246.44 | 542.33 | 1704.11 | 226646.11 |
| 66 | 2031-01 | 2242.39 | 538.28 | 1704.11 | 224942.00 |
| 67 | 2031-02 | 2238.34 | 534.24 | 1704.11 | 223237.89 |
| 68 | 2031-03 | 2234.30 | 530.19 | 1704.11 | 221533.79 |
| 69 | 2031-04 | 2230.25 | 526.14 | 1704.11 | 219829.68 |
| 70 | 2031-05 | 2226.20 | 522.10 | 1704.11 | 218125.58 |
| 71 | 2031-06 | 2222.15 | 518.05 | 1704.11 | 216421.47 |
| 72 | 2031-07 | 2218.11 | 514.00 | 1704.11 | 214717.36 |
| 73 | 2031-08 | 2214.06 | 509.95 | 1704.11 | 213013.26 |
| 74 | 2031-09 | 2210.01 | 505.91 | 1704.11 | 211309.15 |
| 75 | 2031-10 | 2205.97 | 501.86 | 1704.11 | 209605.05 |
| 76 | 2031-11 | 2201.92 | 497.81 | 1704.11 | 207900.94 |
| 77 | 2031-12 | 2197.87 | 493.76 | 1704.11 | 206196.83 |
| 78 | 2032-01 | 2193.82 | 489.72 | 1704.11 | 204492.73 |
| 79 | 2032-02 | 2189.78 | 485.67 | 1704.11 | 202788.62 |
| 80 | 2032-03 | 2185.73 | 481.62 | 1704.11 | 201084.52 |
| 81 | 2032-04 | 2181.68 | 477.58 | 1704.11 | 199380.41 |
| 82 | 2032-05 | 2177.63 | 473.53 | 1704.11 | 197676.30 |
| 83 | 2032-06 | 2173.59 | 469.48 | 1704.11 | 195972.20 |
| 84 | 2032-07 | 2169.54 | 465.43 | 1704.11 | 194268.09 |
| 85 | 2032-08 | 2165.49 | 461.39 | 1704.11 | 192563.98 |
| 86 | 2032-09 | 2161.45 | 457.34 | 1704.11 | 190859.88 |
| 87 | 2032-10 | 2157.40 | 453.29 | 1704.11 | 189155.77 |
| 88 | 2032-11 | 2153.35 | 449.24 | 1704.11 | 187451.67 |
| 89 | 2032-12 | 2149.30 | 445.20 | 1704.11 | 185747.56 |
| 90 | 2033-01 | 2145.26 | 441.15 | 1704.11 | 184043.45 |
| 91 | 2033-02 | 2141.21 | 437.10 | 1704.11 | 182339.35 |
| 92 | 2033-03 | 2137.16 | 433.06 | 1704.11 | 180635.24 |
| 93 | 2033-04 | 2133.11 | 429.01 | 1704.11 | 178931.14 |
| 94 | 2033-05 | 2129.07 | 424.96 | 1704.11 | 177227.03 |
| 95 | 2033-06 | 2125.02 | 420.91 | 1704.11 | 175522.92 |
| 96 | 2033-07 | 2120.97 | 416.87 | 1704.11 | 173818.82 |
| 97 | 2033-08 | 2116.93 | 412.82 | 1704.11 | 172114.71 |
| 98 | 2033-09 | 2112.88 | 408.77 | 1704.11 | 170410.61 |
| 99 | 2033-10 | 2108.83 | 404.73 | 1704.11 | 168706.50 |
| 100 | 2033-11 | 2104.78 | 400.68 | 1704.11 | 167002.39 |
| 101 | 2033-12 | 2100.74 | 396.63 | 1704.11 | 165298.29 |
| 102 | 2034-01 | 2096.69 | 392.58 | 1704.11 | 163594.18 |
| 103 | 2034-02 | 2092.64 | 388.54 | 1704.11 | 161890.08 |
| 104 | 2034-03 | 2088.59 | 384.49 | 1704.11 | 160185.97 |
| 105 | 2034-04 | 2084.55 | 380.44 | 1704.11 | 158481.86 |
| 106 | 2034-05 | 2080.50 | 376.39 | 1704.11 | 156777.76 |
| 107 | 2034-06 | 2076.45 | 372.35 | 1704.11 | 155073.65 |
| 108 | 2034-07 | 2072.41 | 368.30 | 1704.11 | 153369.55 |
| 109 | 2034-08 | 2068.36 | 364.25 | 1704.11 | 151665.44 |
| 110 | 2034-09 | 2064.31 | 360.21 | 1704.11 | 149961.33 |
| 111 | 2034-10 | 2060.26 | 356.16 | 1704.11 | 148257.23 |
| 112 | 2034-11 | 2056.22 | 352.11 | 1704.11 | 146553.12 |
| 113 | 2034-12 | 2052.17 | 348.06 | 1704.11 | 144849.02 |
| 114 | 2035-01 | 2048.12 | 344.02 | 1704.11 | 143144.91 |
| 115 | 2035-02 | 2044.08 | 339.97 | 1704.11 | 141440.80 |
| 116 | 2035-03 | 2040.03 | 335.92 | 1704.11 | 139736.70 |
| 117 | 2035-04 | 2035.98 | 331.87 | 1704.11 | 138032.59 |
| 118 | 2035-05 | 2031.93 | 327.83 | 1704.11 | 136328.48 |
| 119 | 2035-06 | 2027.89 | 323.78 | 1704.11 | 134624.38 |
| 120 | 2035-07 | 2023.84 | 319.73 | 1704.11 | 132920.27 |
| 121 | 2035-08 | 2019.79 | 315.69 | 1704.11 | 131216.17 |
| 122 | 2035-09 | 2015.74 | 311.64 | 1704.11 | 129512.06 |
| 123 | 2035-10 | 2011.70 | 307.59 | 1704.11 | 127807.95 |
| 124 | 2035-11 | 2007.65 | 303.54 | 1704.11 | 126103.85 |
| 125 | 2035-12 | 2003.60 | 299.50 | 1704.11 | 124399.74 |
| 126 | 2036-01 | 1999.56 | 295.45 | 1704.11 | 122695.64 |
| 127 | 2036-02 | 1995.51 | 291.40 | 1704.11 | 120991.53 |
| 128 | 2036-03 | 1991.46 | 287.35 | 1704.11 | 119287.42 |
| 129 | 2036-04 | 1987.41 | 283.31 | 1704.11 | 117583.32 |
| 130 | 2036-05 | 1983.37 | 279.26 | 1704.11 | 115879.21 |
| 131 | 2036-06 | 1979.32 | 275.21 | 1704.11 | 114175.11 |
| 132 | 2036-07 | 1975.27 | 271.17 | 1704.11 | 112471.00 |
| 133 | 2036-08 | 1971.22 | 267.12 | 1704.11 | 110766.89 |
| 134 | 2036-09 | 1967.18 | 263.07 | 1704.11 | 109062.79 |
| 135 | 2036-10 | 1963.13 | 259.02 | 1704.11 | 107358.68 |
| 136 | 2036-11 | 1959.08 | 254.98 | 1704.11 | 105654.58 |
| 137 | 2036-12 | 1955.04 | 250.93 | 1704.11 | 103950.47 |
| 138 | 2037-01 | 1950.99 | 246.88 | 1704.11 | 102246.36 |
| 139 | 2037-02 | 1946.94 | 242.84 | 1704.11 | 100542.26 |
| 140 | 2037-03 | 1942.89 | 238.79 | 1704.11 | 98838.15 |
| 141 | 2037-04 | 1938.85 | 234.74 | 1704.11 | 97134.05 |
| 142 | 2037-05 | 1934.80 | 230.69 | 1704.11 | 95429.94 |
| 143 | 2037-06 | 1930.75 | 226.65 | 1704.11 | 93725.83 |
| 144 | 2037-07 | 1926.70 | 222.60 | 1704.11 | 92021.73 |
| 145 | 2037-08 | 1922.66 | 218.55 | 1704.11 | 90317.62 |
| 146 | 2037-09 | 1918.61 | 214.50 | 1704.11 | 88613.52 |
| 147 | 2037-10 | 1914.56 | 210.46 | 1704.11 | 86909.41 |
| 148 | 2037-11 | 1910.52 | 206.41 | 1704.11 | 85205.30 |
| 149 | 2037-12 | 1906.47 | 202.36 | 1704.11 | 83501.20 |
| 150 | 2038-01 | 1902.42 | 198.32 | 1704.11 | 81797.09 |
| 151 | 2038-02 | 1898.37 | 194.27 | 1704.11 | 80092.98 |
| 152 | 2038-03 | 1894.33 | 190.22 | 1704.11 | 78388.88 |
| 153 | 2038-04 | 1890.28 | 186.17 | 1704.11 | 76684.77 |
| 154 | 2038-05 | 1886.23 | 182.13 | 1704.11 | 74980.67 |
| 155 | 2038-06 | 1882.19 | 178.08 | 1704.11 | 73276.56 |
| 156 | 2038-07 | 1878.14 | 174.03 | 1704.11 | 71572.45 |
| 157 | 2038-08 | 1874.09 | 169.98 | 1704.11 | 69868.35 |
| 158 | 2038-09 | 1870.04 | 165.94 | 1704.11 | 68164.24 |
| 159 | 2038-10 | 1866.00 | 161.89 | 1704.11 | 66460.14 |
| 160 | 2038-11 | 1861.95 | 157.84 | 1704.11 | 64756.03 |
| 161 | 2038-12 | 1857.90 | 153.80 | 1704.11 | 63051.92 |
| 162 | 2039-01 | 1853.85 | 149.75 | 1704.11 | 61347.82 |
| 163 | 2039-02 | 1849.81 | 145.70 | 1704.11 | 59643.71 |
| 164 | 2039-03 | 1845.76 | 141.65 | 1704.11 | 57939.61 |
| 165 | 2039-04 | 1841.71 | 137.61 | 1704.11 | 56235.50 |
| 166 | 2039-05 | 1837.67 | 133.56 | 1704.11 | 54531.39 |
| 167 | 2039-06 | 1833.62 | 129.51 | 1704.11 | 52827.29 |
| 168 | 2039-07 | 1829.57 | 125.46 | 1704.11 | 51123.18 |
| 169 | 2039-08 | 1825.52 | 121.42 | 1704.11 | 49419.08 |
| 170 | 2039-09 | 1821.48 | 117.37 | 1704.11 | 47714.97 |
| 171 | 2039-10 | 1817.43 | 113.32 | 1704.11 | 46010.86 |
| 172 | 2039-11 | 1813.38 | 109.28 | 1704.11 | 44306.76 |
| 173 | 2039-12 | 1809.33 | 105.23 | 1704.11 | 42602.65 |
| 174 | 2040-01 | 1805.29 | 101.18 | 1704.11 | 40898.55 |
| 175 | 2040-02 | 1801.24 | 97.13 | 1704.11 | 39194.44 |
| 176 | 2040-03 | 1797.19 | 93.09 | 1704.11 | 37490.33 |
| 177 | 2040-04 | 1793.15 | 89.04 | 1704.11 | 35786.23 |
| 178 | 2040-05 | 1789.10 | 84.99 | 1704.11 | 34082.12 |
| 179 | 2040-06 | 1785.05 | 80.95 | 1704.11 | 32378.02 |
| 180 | 2040-07 | 1781.00 | 76.90 | 1704.11 | 30673.91 |
| 181 | 2040-08 | 1776.96 | 72.85 | 1704.11 | 28969.80 |
| 182 | 2040-09 | 1772.91 | 68.80 | 1704.11 | 27265.70 |
| 183 | 2040-10 | 1768.86 | 64.76 | 1704.11 | 25561.59 |
| 184 | 2040-11 | 1764.81 | 60.71 | 1704.11 | 23857.48 |
| 185 | 2040-12 | 1760.77 | 56.66 | 1704.11 | 22153.38 |
| 186 | 2041-01 | 1756.72 | 52.61 | 1704.11 | 20449.27 |
| 187 | 2041-02 | 1752.67 | 48.57 | 1704.11 | 18745.17 |
| 188 | 2041-03 | 1748.63 | 44.52 | 1704.11 | 17041.06 |
| 189 | 2041-04 | 1744.58 | 40.47 | 1704.11 | 15336.95 |
| 190 | 2041-05 | 1740.53 | 36.43 | 1704.11 | 13632.85 |
| 191 | 2041-06 | 1736.48 | 32.38 | 1704.11 | 11928.74 |
| 192 | 2041-07 | 1732.44 | 28.33 | 1704.11 | 10224.64 |
| 193 | 2041-08 | 1728.39 | 24.28 | 1704.11 | 8520.53 |
| 194 | 2041-09 | 1724.34 | 20.24 | 1704.11 | 6816.42 |
| 195 | 2041-10 | 1720.30 | 16.19 | 1704.11 | 5112.32 |
| 196 | 2041-11 | 1716.25 | 12.14 | 1704.11 | 3408.21 |
| 197 | 2041-12 | 1712.20 | 8.09 | 1704.11 | 1704.11 |
| 198 | 2042-01 | 1708.15 | 4.05 | 1704.11 | 0.00 |