武汉贷款34.55万（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：34.55万
还款月数：17年4个月
每月还款：2106.77元
利息总额：9.27万
本息合计：43.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2106.77 | 820.51 | 1286.27 | 344190.73 |
| 2 | 2025-11 | 2106.77 | 817.45 | 1289.32 | 342901.41 |
| 3 | 2025-12 | 2106.77 | 814.39 | 1292.38 | 341609.03 |
| 4 | 2026-01 | 2106.77 | 811.32 | 1295.45 | 340313.58 |
| 5 | 2026-02 | 2106.77 | 808.24 | 1298.53 | 339015.05 |
| 6 | 2026-03 | 2106.77 | 805.16 | 1301.61 | 337713.43 |
| 7 | 2026-04 | 2106.77 | 802.07 | 1304.70 | 336408.73 |
| 8 | 2026-05 | 2106.77 | 798.97 | 1307.80 | 335100.93 |
| 9 | 2026-06 | 2106.77 | 795.86 | 1310.91 | 333790.02 |
| 10 | 2026-07 | 2106.77 | 792.75 | 1314.02 | 332475.99 |
| 11 | 2026-08 | 2106.77 | 789.63 | 1317.14 | 331158.85 |
| 12 | 2026-09 | 2106.77 | 786.50 | 1320.27 | 329838.58 |
| 13 | 2026-10 | 2106.77 | 783.37 | 1323.41 | 328515.17 |
| 14 | 2026-11 | 2106.77 | 780.22 | 1326.55 | 327188.62 |
| 15 | 2026-12 | 2106.77 | 777.07 | 1329.70 | 325858.92 |
| 16 | 2027-01 | 2106.77 | 773.91 | 1332.86 | 324526.06 |
| 17 | 2027-02 | 2106.77 | 770.75 | 1336.02 | 323190.04 |
| 18 | 2027-03 | 2106.77 | 767.58 | 1339.20 | 321850.84 |
| 19 | 2027-04 | 2106.77 | 764.40 | 1342.38 | 320508.46 |
| 20 | 2027-05 | 2106.77 | 761.21 | 1345.57 | 319162.89 |
| 21 | 2027-06 | 2106.77 | 758.01 | 1348.76 | 317814.13 |
| 22 | 2027-07 | 2106.77 | 754.81 | 1351.97 | 316462.17 |
| 23 | 2027-08 | 2106.77 | 751.60 | 1355.18 | 315106.99 |
| 24 | 2027-09 | 2106.77 | 748.38 | 1358.39 | 313748.59 |
| 25 | 2027-10 | 2106.77 | 745.15 | 1361.62 | 312386.97 |
| 26 | 2027-11 | 2106.77 | 741.92 | 1364.86 | 311022.12 |
| 27 | 2027-12 | 2106.77 | 738.68 | 1368.10 | 309654.02 |
| 28 | 2028-01 | 2106.77 | 735.43 | 1371.35 | 308282.68 |
| 29 | 2028-02 | 2106.77 | 732.17 | 1374.60 | 306908.07 |
| 30 | 2028-03 | 2106.77 | 728.91 | 1377.87 | 305530.21 |
| 31 | 2028-04 | 2106.77 | 725.63 | 1381.14 | 304149.07 |
| 32 | 2028-05 | 2106.77 | 722.35 | 1384.42 | 302764.65 |
| 33 | 2028-06 | 2106.77 | 719.07 | 1387.71 | 301376.94 |
| 34 | 2028-07 | 2106.77 | 715.77 | 1391.00 | 299985.93 |
| 35 | 2028-08 | 2106.77 | 712.47 | 1394.31 | 298591.63 |
| 36 | 2028-09 | 2106.77 | 709.16 | 1397.62 | 297194.01 |
| 37 | 2028-10 | 2106.77 | 705.84 | 1400.94 | 295793.07 |
| 38 | 2028-11 | 2106.77 | 702.51 | 1404.27 | 294388.80 |
| 39 | 2028-12 | 2106.77 | 699.17 | 1407.60 | 292981.20 |
| 40 | 2029-01 | 2106.77 | 695.83 | 1410.94 | 291570.26 |
| 41 | 2029-02 | 2106.77 | 692.48 | 1414.29 | 290155.96 |
| 42 | 2029-03 | 2106.77 | 689.12 | 1417.65 | 288738.31 |
| 43 | 2029-04 | 2106.77 | 685.75 | 1421.02 | 287317.29 |
| 44 | 2029-05 | 2106.77 | 682.38 | 1424.40 | 285892.89 |
| 45 | 2029-06 | 2106.77 | 679.00 | 1427.78 | 284465.12 |
| 46 | 2029-07 | 2106.77 | 675.60 | 1431.17 | 283033.95 |
| 47 | 2029-08 | 2106.77 | 672.21 | 1434.57 | 281599.38 |
| 48 | 2029-09 | 2106.77 | 668.80 | 1437.98 | 280161.40 |
| 49 | 2029-10 | 2106.77 | 665.38 | 1441.39 | 278720.01 |
| 50 | 2029-11 | 2106.77 | 661.96 | 1444.81 | 277275.20 |
| 51 | 2029-12 | 2106.77 | 658.53 | 1448.25 | 275826.95 |
| 52 | 2030-01 | 2106.77 | 655.09 | 1451.69 | 274375.27 |
| 53 | 2030-02 | 2106.77 | 651.64 | 1455.13 | 272920.13 |
| 54 | 2030-03 | 2106.77 | 648.19 | 1458.59 | 271461.55 |
| 55 | 2030-04 | 2106.77 | 644.72 | 1462.05 | 269999.49 |
| 56 | 2030-05 | 2106.77 | 641.25 | 1465.53 | 268533.97 |
| 57 | 2030-06 | 2106.77 | 637.77 | 1469.01 | 267064.96 |
| 58 | 2030-07 | 2106.77 | 634.28 | 1472.49 | 265592.47 |
| 59 | 2030-08 | 2106.77 | 630.78 | 1475.99 | 264116.48 |
| 60 | 2030-09 | 2106.77 | 627.28 | 1479.50 | 262636.98 |
| 61 | 2030-10 | 2106.77 | 623.76 | 1483.01 | 261153.97 |
| 62 | 2030-11 | 2106.77 | 620.24 | 1486.53 | 259667.43 |
| 63 | 2030-12 | 2106.77 | 616.71 | 1490.06 | 258177.37 |
| 64 | 2031-01 | 2106.77 | 613.17 | 1493.60 | 256683.77 |
| 65 | 2031-02 | 2106.77 | 609.62 | 1497.15 | 255186.62 |
| 66 | 2031-03 | 2106.77 | 606.07 | 1500.71 | 253685.91 |
| 67 | 2031-04 | 2106.77 | 602.50 | 1504.27 | 252181.64 |
| 68 | 2031-05 | 2106.77 | 598.93 | 1507.84 | 250673.80 |
| 69 | 2031-06 | 2106.77 | 595.35 | 1511.42 | 249162.37 |
| 70 | 2031-07 | 2106.77 | 591.76 | 1515.01 | 247647.36 |
| 71 | 2031-08 | 2106.77 | 588.16 | 1518.61 | 246128.75 |
| 72 | 2031-09 | 2106.77 | 584.56 | 1522.22 | 244606.53 |
| 73 | 2031-10 | 2106.77 | 580.94 | 1525.83 | 243080.70 |
| 74 | 2031-11 | 2106.77 | 577.32 | 1529.46 | 241551.24 |
| 75 | 2031-12 | 2106.77 | 573.68 | 1533.09 | 240018.15 |
| 76 | 2032-01 | 2106.77 | 570.04 | 1536.73 | 238481.42 |
| 77 | 2032-02 | 2106.77 | 566.39 | 1540.38 | 236941.04 |
| 78 | 2032-03 | 2106.77 | 562.73 | 1544.04 | 235397.00 |
| 79 | 2032-04 | 2106.77 | 559.07 | 1547.71 | 233849.29 |
| 80 | 2032-05 | 2106.77 | 555.39 | 1551.38 | 232297.91 |
| 81 | 2032-06 | 2106.77 | 551.71 | 1555.07 | 230742.84 |
| 82 | 2032-07 | 2106.77 | 548.01 | 1558.76 | 229184.08 |
| 83 | 2032-08 | 2106.77 | 544.31 | 1562.46 | 227621.62 |
| 84 | 2032-09 | 2106.77 | 540.60 | 1566.17 | 226055.45 |
| 85 | 2032-10 | 2106.77 | 536.88 | 1569.89 | 224485.56 |
| 86 | 2032-11 | 2106.77 | 533.15 | 1573.62 | 222911.94 |
| 87 | 2032-12 | 2106.77 | 529.42 | 1577.36 | 221334.58 |
| 88 | 2033-01 | 2106.77 | 525.67 | 1581.10 | 219753.47 |
| 89 | 2033-02 | 2106.77 | 521.91 | 1584.86 | 218168.61 |
| 90 | 2033-03 | 2106.77 | 518.15 | 1588.62 | 216579.99 |
| 91 | 2033-04 | 2106.77 | 514.38 | 1592.40 | 214987.59 |
| 92 | 2033-05 | 2106.77 | 510.60 | 1596.18 | 213391.42 |
| 93 | 2033-06 | 2106.77 | 506.80 | 1599.97 | 211791.45 |
| 94 | 2033-07 | 2106.77 | 503.00 | 1603.77 | 210187.68 |
| 95 | 2033-08 | 2106.77 | 499.20 | 1607.58 | 208580.10 |
| 96 | 2033-09 | 2106.77 | 495.38 | 1611.40 | 206968.70 |
| 97 | 2033-10 | 2106.77 | 491.55 | 1615.22 | 205353.48 |
| 98 | 2033-11 | 2106.77 | 487.71 | 1619.06 | 203734.42 |
| 99 | 2033-12 | 2106.77 | 483.87 | 1622.90 | 202111.51 |
| 100 | 2034-01 | 2106.77 | 480.01 | 1626.76 | 200484.76 |
| 101 | 2034-02 | 2106.77 | 476.15 | 1630.62 | 198854.13 |
| 102 | 2034-03 | 2106.77 | 472.28 | 1634.50 | 197219.64 |
| 103 | 2034-04 | 2106.77 | 468.40 | 1638.38 | 195581.26 |
| 104 | 2034-05 | 2106.77 | 464.51 | 1642.27 | 193938.99 |
| 105 | 2034-06 | 2106.77 | 460.61 | 1646.17 | 192292.82 |
| 106 | 2034-07 | 2106.77 | 456.70 | 1650.08 | 190642.74 |
| 107 | 2034-08 | 2106.77 | 452.78 | 1654.00 | 188988.75 |
| 108 | 2034-09 | 2106.77 | 448.85 | 1657.93 | 187330.82 |
| 109 | 2034-10 | 2106.77 | 444.91 | 1661.86 | 185668.96 |
| 110 | 2034-11 | 2106.77 | 440.96 | 1665.81 | 184003.15 |
| 111 | 2034-12 | 2106.77 | 437.01 | 1669.77 | 182333.38 |
| 112 | 2035-01 | 2106.77 | 433.04 | 1673.73 | 180659.65 |
| 113 | 2035-02 | 2106.77 | 429.07 | 1677.71 | 178981.94 |
| 114 | 2035-03 | 2106.77 | 425.08 | 1681.69 | 177300.25 |
| 115 | 2035-04 | 2106.77 | 421.09 | 1685.69 | 175614.56 |
| 116 | 2035-05 | 2106.77 | 417.08 | 1689.69 | 173924.87 |
| 117 | 2035-06 | 2106.77 | 413.07 | 1693.70 | 172231.17 |
| 118 | 2035-07 | 2106.77 | 409.05 | 1697.73 | 170533.45 |
| 119 | 2035-08 | 2106.77 | 405.02 | 1701.76 | 168831.69 |
| 120 | 2035-09 | 2106.77 | 400.98 | 1705.80 | 167125.89 |
| 121 | 2035-10 | 2106.77 | 396.92 | 1709.85 | 165416.04 |
| 122 | 2035-11 | 2106.77 | 392.86 | 1713.91 | 163702.13 |
| 123 | 2035-12 | 2106.77 | 388.79 | 1717.98 | 161984.15 |
| 124 | 2036-01 | 2106.77 | 384.71 | 1722.06 | 160262.08 |
| 125 | 2036-02 | 2106.77 | 380.62 | 1726.15 | 158535.93 |
| 126 | 2036-03 | 2106.77 | 376.52 | 1730.25 | 156805.68 |
| 127 | 2036-04 | 2106.77 | 372.41 | 1734.36 | 155071.32 |
| 128 | 2036-05 | 2106.77 | 368.29 | 1738.48 | 153332.84 |
| 129 | 2036-06 | 2106.77 | 364.17 | 1742.61 | 151590.23 |
| 130 | 2036-07 | 2106.77 | 360.03 | 1746.75 | 149843.49 |
| 131 | 2036-08 | 2106.77 | 355.88 | 1750.90 | 148092.59 |
| 132 | 2036-09 | 2106.77 | 351.72 | 1755.05 | 146337.54 |
| 133 | 2036-10 | 2106.77 | 347.55 | 1759.22 | 144578.31 |
| 134 | 2036-11 | 2106.77 | 343.37 | 1763.40 | 142814.91 |
| 135 | 2036-12 | 2106.77 | 339.19 | 1767.59 | 141047.32 |
| 136 | 2037-01 | 2106.77 | 334.99 | 1771.79 | 139275.54 |
| 137 | 2037-02 | 2106.77 | 330.78 | 1775.99 | 137499.54 |
| 138 | 2037-03 | 2106.77 | 326.56 | 1780.21 | 135719.33 |
| 139 | 2037-04 | 2106.77 | 322.33 | 1784.44 | 133934.89 |
| 140 | 2037-05 | 2106.77 | 318.10 | 1788.68 | 132146.21 |
| 141 | 2037-06 | 2106.77 | 313.85 | 1792.93 | 130353.28 |
| 142 | 2037-07 | 2106.77 | 309.59 | 1797.19 | 128556.10 |
| 143 | 2037-08 | 2106.77 | 305.32 | 1801.45 | 126754.65 |
| 144 | 2037-09 | 2106.77 | 301.04 | 1805.73 | 124948.91 |
| 145 | 2037-10 | 2106.77 | 296.75 | 1810.02 | 123138.89 |
| 146 | 2037-11 | 2106.77 | 292.45 | 1814.32 | 121324.57 |
| 147 | 2037-12 | 2106.77 | 288.15 | 1818.63 | 119505.95 |
| 148 | 2038-01 | 2106.77 | 283.83 | 1822.95 | 117683.00 |
| 149 | 2038-02 | 2106.77 | 279.50 | 1827.28 | 115855.72 |
| 150 | 2038-03 | 2106.77 | 275.16 | 1831.62 | 114024.11 |
| 151 | 2038-04 | 2106.77 | 270.81 | 1835.97 | 112188.14 |
| 152 | 2038-05 | 2106.77 | 266.45 | 1840.33 | 110347.81 |
| 153 | 2038-06 | 2106.77 | 262.08 | 1844.70 | 108503.11 |
| 154 | 2038-07 | 2106.77 | 257.69 | 1849.08 | 106654.03 |
| 155 | 2038-08 | 2106.77 | 253.30 | 1853.47 | 104800.56 |
| 156 | 2038-09 | 2106.77 | 248.90 | 1857.87 | 102942.69 |
| 157 | 2038-10 | 2106.77 | 244.49 | 1862.29 | 101080.41 |
| 158 | 2038-11 | 2106.77 | 240.07 | 1866.71 | 99213.70 |
| 159 | 2038-12 | 2106.77 | 235.63 | 1871.14 | 97342.56 |
| 160 | 2039-01 | 2106.77 | 231.19 | 1875.59 | 95466.97 |
| 161 | 2039-02 | 2106.77 | 226.73 | 1880.04 | 93586.93 |
| 162 | 2039-03 | 2106.77 | 222.27 | 1884.51 | 91702.42 |
| 163 | 2039-04 | 2106.77 | 217.79 | 1888.98 | 89813.44 |
| 164 | 2039-05 | 2106.77 | 213.31 | 1893.47 | 87919.98 |
| 165 | 2039-06 | 2106.77 | 208.81 | 1897.96 | 86022.01 |
| 166 | 2039-07 | 2106.77 | 204.30 | 1902.47 | 84119.54 |
| 167 | 2039-08 | 2106.77 | 199.78 | 1906.99 | 82212.55 |
| 168 | 2039-09 | 2106.77 | 195.25 | 1911.52 | 80301.03 |
| 169 | 2039-10 | 2106.77 | 190.71 | 1916.06 | 78384.97 |
| 170 | 2039-11 | 2106.77 | 186.16 | 1920.61 | 76464.36 |
| 171 | 2039-12 | 2106.77 | 181.60 | 1925.17 | 74539.19 |
| 172 | 2040-01 | 2106.77 | 177.03 | 1929.74 | 72609.45 |
| 173 | 2040-02 | 2106.77 | 172.45 | 1934.33 | 70675.12 |
| 174 | 2040-03 | 2106.77 | 167.85 | 1938.92 | 68736.20 |
| 175 | 2040-04 | 2106.77 | 163.25 | 1943.53 | 66792.68 |
| 176 | 2040-05 | 2106.77 | 158.63 | 1948.14 | 64844.53 |
| 177 | 2040-06 | 2106.77 | 154.01 | 1952.77 | 62891.77 |
| 178 | 2040-07 | 2106.77 | 149.37 | 1957.41 | 60934.36 |
| 179 | 2040-08 | 2106.77 | 144.72 | 1962.05 | 58972.30 |
| 180 | 2040-09 | 2106.77 | 140.06 | 1966.71 | 57005.59 |
| 181 | 2040-10 | 2106.77 | 135.39 | 1971.39 | 55034.20 |
| 182 | 2040-11 | 2106.77 | 130.71 | 1976.07 | 53058.14 |
| 183 | 2040-12 | 2106.77 | 126.01 | 1980.76 | 51077.37 |
| 184 | 2041-01 | 2106.77 | 121.31 | 1985.47 | 49091.91 |
| 185 | 2041-02 | 2106.77 | 116.59 | 1990.18 | 47101.73 |
| 186 | 2041-03 | 2106.77 | 111.87 | 1994.91 | 45106.82 |
| 187 | 2041-04 | 2106.77 | 107.13 | 1999.65 | 43107.18 |
| 188 | 2041-05 | 2106.77 | 102.38 | 2004.39 | 41102.78 |
| 189 | 2041-06 | 2106.77 | 97.62 | 2009.15 | 39093.63 |
| 190 | 2041-07 | 2106.77 | 92.85 | 2013.93 | 37079.70 |
| 191 | 2041-08 | 2106.77 | 88.06 | 2018.71 | 35060.99 |
| 192 | 2041-09 | 2106.77 | 83.27 | 2023.50 | 33037.49 |
| 193 | 2041-10 | 2106.77 | 78.46 | 2028.31 | 31009.18 |
| 194 | 2041-11 | 2106.77 | 73.65 | 2033.13 | 28976.05 |
| 195 | 2041-12 | 2106.77 | 68.82 | 2037.96 | 26938.09 |
| 196 | 2042-01 | 2106.77 | 63.98 | 2042.80 | 24895.30 |
| 197 | 2042-02 | 2106.77 | 59.13 | 2047.65 | 22847.65 |
| 198 | 2042-03 | 2106.77 | 54.26 | 2052.51 | 20795.14 |
| 199 | 2042-04 | 2106.77 | 49.39 | 2057.39 | 18737.75 |
| 200 | 2042-05 | 2106.77 | 44.50 | 2062.27 | 16675.48 |
| 201 | 2042-06 | 2106.77 | 39.60 | 2067.17 | 14608.31 |
| 202 | 2042-07 | 2106.77 | 34.69 | 2072.08 | 12536.23 |
| 203 | 2042-08 | 2106.77 | 29.77 | 2077.00 | 10459.23 |
| 204 | 2042-09 | 2106.77 | 24.84 | 2081.93 | 8377.30 |
| 205 | 2042-10 | 2106.77 | 19.90 | 2086.88 | 6290.42 |
| 206 | 2042-11 | 2106.77 | 14.94 | 2091.83 | 4198.58 |
| 207 | 2042-12 | 2106.77 | 9.97 | 2096.80 | 2101.78 |
| 208 | 2043-01 | 2106.77 | 4.99 | 2101.78 | 0.00 |
等额本金还款方式：
贷款总额：34.55万
还款月数：17年4个月
首月还款：2481.45元
每月递减：3.94元
利息总额：8.57万
本息合计：43.12万
节省利息：6988.93元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2481.45 | 820.51 | 1660.95 | 343816.05 |
| 2 | 2025-11 | 2477.51 | 816.56 | 1660.95 | 342155.11 |
| 3 | 2025-12 | 2473.57 | 812.62 | 1660.95 | 340494.16 |
| 4 | 2026-01 | 2469.62 | 808.67 | 1660.95 | 338833.21 |
| 5 | 2026-02 | 2465.68 | 804.73 | 1660.95 | 337172.26 |
| 6 | 2026-03 | 2461.73 | 800.78 | 1660.95 | 335511.32 |
| 7 | 2026-04 | 2457.79 | 796.84 | 1660.95 | 333850.37 |
| 8 | 2026-05 | 2453.84 | 792.89 | 1660.95 | 332189.42 |
| 9 | 2026-06 | 2449.90 | 788.95 | 1660.95 | 330528.48 |
| 10 | 2026-07 | 2445.95 | 785.01 | 1660.95 | 328867.53 |
| 11 | 2026-08 | 2442.01 | 781.06 | 1660.95 | 327206.58 |
| 12 | 2026-09 | 2438.06 | 777.12 | 1660.95 | 325545.63 |
| 13 | 2026-10 | 2434.12 | 773.17 | 1660.95 | 323884.69 |
| 14 | 2026-11 | 2430.17 | 769.23 | 1660.95 | 322223.74 |
| 15 | 2026-12 | 2426.23 | 765.28 | 1660.95 | 320562.79 |
| 16 | 2027-01 | 2422.28 | 761.34 | 1660.95 | 318901.85 |
| 17 | 2027-02 | 2418.34 | 757.39 | 1660.95 | 317240.90 |
| 18 | 2027-03 | 2414.39 | 753.45 | 1660.95 | 315579.95 |
| 19 | 2027-04 | 2410.45 | 749.50 | 1660.95 | 313919.00 |
| 20 | 2027-05 | 2406.50 | 745.56 | 1660.95 | 312258.06 |
| 21 | 2027-06 | 2402.56 | 741.61 | 1660.95 | 310597.11 |
| 22 | 2027-07 | 2398.62 | 737.67 | 1660.95 | 308936.16 |
| 23 | 2027-08 | 2394.67 | 733.72 | 1660.95 | 307275.22 |
| 24 | 2027-09 | 2390.73 | 729.78 | 1660.95 | 305614.27 |
| 25 | 2027-10 | 2386.78 | 725.83 | 1660.95 | 303953.32 |
| 26 | 2027-11 | 2382.84 | 721.89 | 1660.95 | 302292.38 |
| 27 | 2027-12 | 2378.89 | 717.94 | 1660.95 | 300631.43 |
| 28 | 2028-01 | 2374.95 | 714.00 | 1660.95 | 298970.48 |
| 29 | 2028-02 | 2371.00 | 710.05 | 1660.95 | 297309.53 |
| 30 | 2028-03 | 2367.06 | 706.11 | 1660.95 | 295648.59 |
| 31 | 2028-04 | 2363.11 | 702.17 | 1660.95 | 293987.64 |
| 32 | 2028-05 | 2359.17 | 698.22 | 1660.95 | 292326.69 |
| 33 | 2028-06 | 2355.22 | 694.28 | 1660.95 | 290665.75 |
| 34 | 2028-07 | 2351.28 | 690.33 | 1660.95 | 289004.80 |
| 35 | 2028-08 | 2347.33 | 686.39 | 1660.95 | 287343.85 |
| 36 | 2028-09 | 2343.39 | 682.44 | 1660.95 | 285682.90 |
| 37 | 2028-10 | 2339.44 | 678.50 | 1660.95 | 284021.96 |
| 38 | 2028-11 | 2335.50 | 674.55 | 1660.95 | 282361.01 |
| 39 | 2028-12 | 2331.55 | 670.61 | 1660.95 | 280700.06 |
| 40 | 2029-01 | 2327.61 | 666.66 | 1660.95 | 279039.12 |
| 41 | 2029-02 | 2323.67 | 662.72 | 1660.95 | 277378.17 |
| 42 | 2029-03 | 2319.72 | 658.77 | 1660.95 | 275717.22 |
| 43 | 2029-04 | 2315.78 | 654.83 | 1660.95 | 274056.27 |
| 44 | 2029-05 | 2311.83 | 650.88 | 1660.95 | 272395.33 |
| 45 | 2029-06 | 2307.89 | 646.94 | 1660.95 | 270734.38 |
| 46 | 2029-07 | 2303.94 | 642.99 | 1660.95 | 269073.43 |
| 47 | 2029-08 | 2300.00 | 639.05 | 1660.95 | 267412.49 |
| 48 | 2029-09 | 2296.05 | 635.10 | 1660.95 | 265751.54 |
| 49 | 2029-10 | 2292.11 | 631.16 | 1660.95 | 264090.59 |
| 50 | 2029-11 | 2288.16 | 627.22 | 1660.95 | 262429.64 |
| 51 | 2029-12 | 2284.22 | 623.27 | 1660.95 | 260768.70 |
| 52 | 2030-01 | 2280.27 | 619.33 | 1660.95 | 259107.75 |
| 53 | 2030-02 | 2276.33 | 615.38 | 1660.95 | 257446.80 |
| 54 | 2030-03 | 2272.38 | 611.44 | 1660.95 | 255785.86 |
| 55 | 2030-04 | 2268.44 | 607.49 | 1660.95 | 254124.91 |
| 56 | 2030-05 | 2264.49 | 603.55 | 1660.95 | 252463.96 |
| 57 | 2030-06 | 2260.55 | 599.60 | 1660.95 | 250803.01 |
| 58 | 2030-07 | 2256.60 | 595.66 | 1660.95 | 249142.07 |
| 59 | 2030-08 | 2252.66 | 591.71 | 1660.95 | 247481.12 |
| 60 | 2030-09 | 2248.71 | 587.77 | 1660.95 | 245820.17 |
| 61 | 2030-10 | 2244.77 | 583.82 | 1660.95 | 244159.23 |
| 62 | 2030-11 | 2240.83 | 579.88 | 1660.95 | 242498.28 |
| 63 | 2030-12 | 2236.88 | 575.93 | 1660.95 | 240837.33 |
| 64 | 2031-01 | 2232.94 | 571.99 | 1660.95 | 239176.38 |
| 65 | 2031-02 | 2228.99 | 568.04 | 1660.95 | 237515.44 |
| 66 | 2031-03 | 2225.05 | 564.10 | 1660.95 | 235854.49 |
| 67 | 2031-04 | 2221.10 | 560.15 | 1660.95 | 234193.54 |
| 68 | 2031-05 | 2217.16 | 556.21 | 1660.95 | 232532.60 |
| 69 | 2031-06 | 2213.21 | 552.26 | 1660.95 | 230871.65 |
| 70 | 2031-07 | 2209.27 | 548.32 | 1660.95 | 229210.70 |
| 71 | 2031-08 | 2205.32 | 544.38 | 1660.95 | 227549.75 |
| 72 | 2031-09 | 2201.38 | 540.43 | 1660.95 | 225888.81 |
| 73 | 2031-10 | 2197.43 | 536.49 | 1660.95 | 224227.86 |
| 74 | 2031-11 | 2193.49 | 532.54 | 1660.95 | 222566.91 |
| 75 | 2031-12 | 2189.54 | 528.60 | 1660.95 | 220905.97 |
| 76 | 2032-01 | 2185.60 | 524.65 | 1660.95 | 219245.02 |
| 77 | 2032-02 | 2181.65 | 520.71 | 1660.95 | 217584.07 |
| 78 | 2032-03 | 2177.71 | 516.76 | 1660.95 | 215923.13 |
| 79 | 2032-04 | 2173.76 | 512.82 | 1660.95 | 214262.18 |
| 80 | 2032-05 | 2169.82 | 508.87 | 1660.95 | 212601.23 |
| 81 | 2032-06 | 2165.88 | 504.93 | 1660.95 | 210940.28 |
| 82 | 2032-07 | 2161.93 | 500.98 | 1660.95 | 209279.34 |
| 83 | 2032-08 | 2157.99 | 497.04 | 1660.95 | 207618.39 |
| 84 | 2032-09 | 2154.04 | 493.09 | 1660.95 | 205957.44 |
| 85 | 2032-10 | 2150.10 | 489.15 | 1660.95 | 204296.50 |
| 86 | 2032-11 | 2146.15 | 485.20 | 1660.95 | 202635.55 |
| 87 | 2032-12 | 2142.21 | 481.26 | 1660.95 | 200974.60 |
| 88 | 2033-01 | 2138.26 | 477.31 | 1660.95 | 199313.65 |
| 89 | 2033-02 | 2134.32 | 473.37 | 1660.95 | 197652.71 |
| 90 | 2033-03 | 2130.37 | 469.43 | 1660.95 | 195991.76 |
| 91 | 2033-04 | 2126.43 | 465.48 | 1660.95 | 194330.81 |
| 92 | 2033-05 | 2122.48 | 461.54 | 1660.95 | 192669.87 |
| 93 | 2033-06 | 2118.54 | 457.59 | 1660.95 | 191008.92 |
| 94 | 2033-07 | 2114.59 | 453.65 | 1660.95 | 189347.97 |
| 95 | 2033-08 | 2110.65 | 449.70 | 1660.95 | 187687.02 |
| 96 | 2033-09 | 2106.70 | 445.76 | 1660.95 | 186026.08 |
| 97 | 2033-10 | 2102.76 | 441.81 | 1660.95 | 184365.13 |
| 98 | 2033-11 | 2098.81 | 437.87 | 1660.95 | 182704.18 |
| 99 | 2033-12 | 2094.87 | 433.92 | 1660.95 | 181043.24 |
| 100 | 2034-01 | 2090.92 | 429.98 | 1660.95 | 179382.29 |
| 101 | 2034-02 | 2086.98 | 426.03 | 1660.95 | 177721.34 |
| 102 | 2034-03 | 2083.04 | 422.09 | 1660.95 | 176060.39 |
| 103 | 2034-04 | 2079.09 | 418.14 | 1660.95 | 174399.45 |
| 104 | 2034-05 | 2075.15 | 414.20 | 1660.95 | 172738.50 |
| 105 | 2034-06 | 2071.20 | 410.25 | 1660.95 | 171077.55 |
| 106 | 2034-07 | 2067.26 | 406.31 | 1660.95 | 169416.61 |
| 107 | 2034-08 | 2063.31 | 402.36 | 1660.95 | 167755.66 |
| 108 | 2034-09 | 2059.37 | 398.42 | 1660.95 | 166094.71 |
| 109 | 2034-10 | 2055.42 | 394.47 | 1660.95 | 164433.76 |
| 110 | 2034-11 | 2051.48 | 390.53 | 1660.95 | 162772.82 |
| 111 | 2034-12 | 2047.53 | 386.59 | 1660.95 | 161111.87 |
| 112 | 2035-01 | 2043.59 | 382.64 | 1660.95 | 159450.92 |
| 113 | 2035-02 | 2039.64 | 378.70 | 1660.95 | 157789.98 |
| 114 | 2035-03 | 2035.70 | 374.75 | 1660.95 | 156129.03 |
| 115 | 2035-04 | 2031.75 | 370.81 | 1660.95 | 154468.08 |
| 116 | 2035-05 | 2027.81 | 366.86 | 1660.95 | 152807.13 |
| 117 | 2035-06 | 2023.86 | 362.92 | 1660.95 | 151146.19 |
| 118 | 2035-07 | 2019.92 | 358.97 | 1660.95 | 149485.24 |
| 119 | 2035-08 | 2015.97 | 355.03 | 1660.95 | 147824.29 |
| 120 | 2035-09 | 2012.03 | 351.08 | 1660.95 | 146163.35 |
| 121 | 2035-10 | 2008.09 | 347.14 | 1660.95 | 144502.40 |
| 122 | 2035-11 | 2004.14 | 343.19 | 1660.95 | 142841.45 |
| 123 | 2035-12 | 2000.20 | 339.25 | 1660.95 | 141180.50 |
| 124 | 2036-01 | 1996.25 | 335.30 | 1660.95 | 139519.56 |
| 125 | 2036-02 | 1992.31 | 331.36 | 1660.95 | 137858.61 |
| 126 | 2036-03 | 1988.36 | 327.41 | 1660.95 | 136197.66 |
| 127 | 2036-04 | 1984.42 | 323.47 | 1660.95 | 134536.72 |
| 128 | 2036-05 | 1980.47 | 319.52 | 1660.95 | 132875.77 |
| 129 | 2036-06 | 1976.53 | 315.58 | 1660.95 | 131214.82 |
| 130 | 2036-07 | 1972.58 | 311.64 | 1660.95 | 129553.88 |
| 131 | 2036-08 | 1968.64 | 307.69 | 1660.95 | 127892.93 |
| 132 | 2036-09 | 1964.69 | 303.75 | 1660.95 | 126231.98 |
| 133 | 2036-10 | 1960.75 | 299.80 | 1660.95 | 124571.03 |
| 134 | 2036-11 | 1956.80 | 295.86 | 1660.95 | 122910.09 |
| 135 | 2036-12 | 1952.86 | 291.91 | 1660.95 | 121249.14 |
| 136 | 2037-01 | 1948.91 | 287.97 | 1660.95 | 119588.19 |
| 137 | 2037-02 | 1944.97 | 284.02 | 1660.95 | 117927.25 |
| 138 | 2037-03 | 1941.02 | 280.08 | 1660.95 | 116266.30 |
| 139 | 2037-04 | 1937.08 | 276.13 | 1660.95 | 114605.35 |
| 140 | 2037-05 | 1933.13 | 272.19 | 1660.95 | 112944.40 |
| 141 | 2037-06 | 1929.19 | 268.24 | 1660.95 | 111283.46 |
| 142 | 2037-07 | 1925.25 | 264.30 | 1660.95 | 109622.51 |
| 143 | 2037-08 | 1921.30 | 260.35 | 1660.95 | 107961.56 |
| 144 | 2037-09 | 1917.36 | 256.41 | 1660.95 | 106300.62 |
| 145 | 2037-10 | 1913.41 | 252.46 | 1660.95 | 104639.67 |
| 146 | 2037-11 | 1909.47 | 248.52 | 1660.95 | 102978.72 |
| 147 | 2037-12 | 1905.52 | 244.57 | 1660.95 | 101317.77 |
| 148 | 2038-01 | 1901.58 | 240.63 | 1660.95 | 99656.83 |
| 149 | 2038-02 | 1897.63 | 236.68 | 1660.95 | 97995.88 |
| 150 | 2038-03 | 1893.69 | 232.74 | 1660.95 | 96334.93 |
| 151 | 2038-04 | 1889.74 | 228.80 | 1660.95 | 94673.99 |
| 152 | 2038-05 | 1885.80 | 224.85 | 1660.95 | 93013.04 |
| 153 | 2038-06 | 1881.85 | 220.91 | 1660.95 | 91352.09 |
| 154 | 2038-07 | 1877.91 | 216.96 | 1660.95 | 89691.14 |
| 155 | 2038-08 | 1873.96 | 213.02 | 1660.95 | 88030.20 |
| 156 | 2038-09 | 1870.02 | 209.07 | 1660.95 | 86369.25 |
| 157 | 2038-10 | 1866.07 | 205.13 | 1660.95 | 84708.30 |
| 158 | 2038-11 | 1862.13 | 201.18 | 1660.95 | 83047.36 |
| 159 | 2038-12 | 1858.18 | 197.24 | 1660.95 | 81386.41 |
| 160 | 2039-01 | 1854.24 | 193.29 | 1660.95 | 79725.46 |
| 161 | 2039-02 | 1850.30 | 189.35 | 1660.95 | 78064.51 |
| 162 | 2039-03 | 1846.35 | 185.40 | 1660.95 | 76403.57 |
| 163 | 2039-04 | 1842.41 | 181.46 | 1660.95 | 74742.62 |
| 164 | 2039-05 | 1838.46 | 177.51 | 1660.95 | 73081.67 |
| 165 | 2039-06 | 1834.52 | 173.57 | 1660.95 | 71420.73 |
| 166 | 2039-07 | 1830.57 | 169.62 | 1660.95 | 69759.78 |
| 167 | 2039-08 | 1826.63 | 165.68 | 1660.95 | 68098.83 |
| 168 | 2039-09 | 1822.68 | 161.73 | 1660.95 | 66437.88 |
| 169 | 2039-10 | 1818.74 | 157.79 | 1660.95 | 64776.94 |
| 170 | 2039-11 | 1814.79 | 153.85 | 1660.95 | 63115.99 |
| 171 | 2039-12 | 1810.85 | 149.90 | 1660.95 | 61455.04 |
| 172 | 2040-01 | 1806.90 | 145.96 | 1660.95 | 59794.10 |
| 173 | 2040-02 | 1802.96 | 142.01 | 1660.95 | 58133.15 |
| 174 | 2040-03 | 1799.01 | 138.07 | 1660.95 | 56472.20 |
| 175 | 2040-04 | 1795.07 | 134.12 | 1660.95 | 54811.25 |
| 176 | 2040-05 | 1791.12 | 130.18 | 1660.95 | 53150.31 |
| 177 | 2040-06 | 1787.18 | 126.23 | 1660.95 | 51489.36 |
| 178 | 2040-07 | 1783.23 | 122.29 | 1660.95 | 49828.41 |
| 179 | 2040-08 | 1779.29 | 118.34 | 1660.95 | 48167.47 |
| 180 | 2040-09 | 1775.34 | 114.40 | 1660.95 | 46506.52 |
| 181 | 2040-10 | 1771.40 | 110.45 | 1660.95 | 44845.57 |
| 182 | 2040-11 | 1767.46 | 106.51 | 1660.95 | 43184.63 |
| 183 | 2040-12 | 1763.51 | 102.56 | 1660.95 | 41523.68 |
| 184 | 2041-01 | 1759.57 | 98.62 | 1660.95 | 39862.73 |
| 185 | 2041-02 | 1755.62 | 94.67 | 1660.95 | 38201.78 |
| 186 | 2041-03 | 1751.68 | 90.73 | 1660.95 | 36540.84 |
| 187 | 2041-04 | 1747.73 | 86.78 | 1660.95 | 34879.89 |
| 188 | 2041-05 | 1743.79 | 82.84 | 1660.95 | 33218.94 |
| 189 | 2041-06 | 1739.84 | 78.89 | 1660.95 | 31558.00 |
| 190 | 2041-07 | 1735.90 | 74.95 | 1660.95 | 29897.05 |
| 191 | 2041-08 | 1731.95 | 71.01 | 1660.95 | 28236.10 |
| 192 | 2041-09 | 1728.01 | 67.06 | 1660.95 | 26575.15 |
| 193 | 2041-10 | 1724.06 | 63.12 | 1660.95 | 24914.21 |
| 194 | 2041-11 | 1720.12 | 59.17 | 1660.95 | 23253.26 |
| 195 | 2041-12 | 1716.17 | 55.23 | 1660.95 | 21592.31 |
| 196 | 2042-01 | 1712.23 | 51.28 | 1660.95 | 19931.37 |
| 197 | 2042-02 | 1708.28 | 47.34 | 1660.95 | 18270.42 |
| 198 | 2042-03 | 1704.34 | 43.39 | 1660.95 | 16609.47 |
| 199 | 2042-04 | 1700.39 | 39.45 | 1660.95 | 14948.52 |
| 200 | 2042-05 | 1696.45 | 35.50 | 1660.95 | 13287.58 |
| 201 | 2042-06 | 1692.51 | 31.56 | 1660.95 | 11626.63 |
| 202 | 2042-07 | 1688.56 | 27.61 | 1660.95 | 9965.68 |
| 203 | 2042-08 | 1684.62 | 23.67 | 1660.95 | 8304.74 |
| 204 | 2042-09 | 1680.67 | 19.72 | 1660.95 | 6643.79 |
| 205 | 2042-10 | 1676.73 | 15.78 | 1660.95 | 4982.84 |
| 206 | 2042-11 | 1672.78 | 11.83 | 1660.95 | 3321.89 |
| 207 | 2042-12 | 1668.84 | 7.89 | 1660.95 | 1660.95 |
| 208 | 2043-01 | 1664.89 | 3.94 | 1660.95 | 0.00 |