武汉贷款34.55万（公积金贷款）房贷，还款18年1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：18年1个月
每月还款：2039.25元
利息总额：9.7万
本息合计：44.25万
| 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 | 2039.25 | 820.51 | 1218.74 | 344258.26 |
| 2 | 2025-11 | 2039.25 | 817.61 | 1221.63 | 343036.63 |
| 3 | 2025-12 | 2039.25 | 814.71 | 1224.53 | 341812.09 |
| 4 | 2026-01 | 2039.25 | 811.80 | 1227.44 | 340584.65 |
| 5 | 2026-02 | 2039.25 | 808.89 | 1230.36 | 339354.29 |
| 6 | 2026-03 | 2039.25 | 805.97 | 1233.28 | 338121.01 |
| 7 | 2026-04 | 2039.25 | 803.04 | 1236.21 | 336884.80 |
| 8 | 2026-05 | 2039.25 | 800.10 | 1239.15 | 335645.66 |
| 9 | 2026-06 | 2039.25 | 797.16 | 1242.09 | 334403.57 |
| 10 | 2026-07 | 2039.25 | 794.21 | 1245.04 | 333158.53 |
| 11 | 2026-08 | 2039.25 | 791.25 | 1248.00 | 331910.54 |
| 12 | 2026-09 | 2039.25 | 788.29 | 1250.96 | 330659.58 |
| 13 | 2026-10 | 2039.25 | 785.32 | 1253.93 | 329405.65 |
| 14 | 2026-11 | 2039.25 | 782.34 | 1256.91 | 328148.74 |
| 15 | 2026-12 | 2039.25 | 779.35 | 1259.89 | 326888.85 |
| 16 | 2027-01 | 2039.25 | 776.36 | 1262.89 | 325625.96 |
| 17 | 2027-02 | 2039.25 | 773.36 | 1265.88 | 324360.08 |
| 18 | 2027-03 | 2039.25 | 770.36 | 1268.89 | 323091.19 |
| 19 | 2027-04 | 2039.25 | 767.34 | 1271.90 | 321819.28 |
| 20 | 2027-05 | 2039.25 | 764.32 | 1274.93 | 320544.35 |
| 21 | 2027-06 | 2039.25 | 761.29 | 1277.95 | 319266.40 |
| 22 | 2027-07 | 2039.25 | 758.26 | 1280.99 | 317985.41 |
| 23 | 2027-08 | 2039.25 | 755.22 | 1284.03 | 316701.38 |
| 24 | 2027-09 | 2039.25 | 752.17 | 1287.08 | 315414.30 |
| 25 | 2027-10 | 2039.25 | 749.11 | 1290.14 | 314124.16 |
| 26 | 2027-11 | 2039.25 | 746.04 | 1293.20 | 312830.96 |
| 27 | 2027-12 | 2039.25 | 742.97 | 1296.27 | 311534.69 |
| 28 | 2028-01 | 2039.25 | 739.89 | 1299.35 | 310235.34 |
| 29 | 2028-02 | 2039.25 | 736.81 | 1302.44 | 308932.90 |
| 30 | 2028-03 | 2039.25 | 733.72 | 1305.53 | 307627.37 |
| 31 | 2028-04 | 2039.25 | 730.61 | 1308.63 | 306318.74 |
| 32 | 2028-05 | 2039.25 | 727.51 | 1311.74 | 305007.00 |
| 33 | 2028-06 | 2039.25 | 724.39 | 1314.85 | 303692.14 |
| 34 | 2028-07 | 2039.25 | 721.27 | 1317.98 | 302374.16 |
| 35 | 2028-08 | 2039.25 | 718.14 | 1321.11 | 301053.06 |
| 36 | 2028-09 | 2039.25 | 715.00 | 1324.25 | 299728.81 |
| 37 | 2028-10 | 2039.25 | 711.86 | 1327.39 | 298401.42 |
| 38 | 2028-11 | 2039.25 | 708.70 | 1330.54 | 297070.88 |
| 39 | 2028-12 | 2039.25 | 705.54 | 1333.70 | 295737.17 |
| 40 | 2029-01 | 2039.25 | 702.38 | 1336.87 | 294400.30 |
| 41 | 2029-02 | 2039.25 | 699.20 | 1340.05 | 293060.26 |
| 42 | 2029-03 | 2039.25 | 696.02 | 1343.23 | 291717.03 |
| 43 | 2029-04 | 2039.25 | 692.83 | 1346.42 | 290370.61 |
| 44 | 2029-05 | 2039.25 | 689.63 | 1349.62 | 289020.99 |
| 45 | 2029-06 | 2039.25 | 686.42 | 1352.82 | 287668.17 |
| 46 | 2029-07 | 2039.25 | 683.21 | 1356.03 | 286312.14 |
| 47 | 2029-08 | 2039.25 | 679.99 | 1359.26 | 284952.88 |
| 48 | 2029-09 | 2039.25 | 676.76 | 1362.48 | 283590.40 |
| 49 | 2029-10 | 2039.25 | 673.53 | 1365.72 | 282224.68 |
| 50 | 2029-11 | 2039.25 | 670.28 | 1368.96 | 280855.72 |
| 51 | 2029-12 | 2039.25 | 667.03 | 1372.21 | 279483.50 |
| 52 | 2030-01 | 2039.25 | 663.77 | 1375.47 | 278108.03 |
| 53 | 2030-02 | 2039.25 | 660.51 | 1378.74 | 276729.29 |
| 54 | 2030-03 | 2039.25 | 657.23 | 1382.01 | 275347.28 |
| 55 | 2030-04 | 2039.25 | 653.95 | 1385.30 | 273961.98 |
| 56 | 2030-05 | 2039.25 | 650.66 | 1388.59 | 272573.39 |
| 57 | 2030-06 | 2039.25 | 647.36 | 1391.88 | 271181.51 |
| 58 | 2030-07 | 2039.25 | 644.06 | 1395.19 | 269786.32 |
| 59 | 2030-08 | 2039.25 | 640.74 | 1398.50 | 268387.81 |
| 60 | 2030-09 | 2039.25 | 637.42 | 1401.83 | 266985.99 |
| 61 | 2030-10 | 2039.25 | 634.09 | 1405.15 | 265580.83 |
| 62 | 2030-11 | 2039.25 | 630.75 | 1408.49 | 264172.34 |
| 63 | 2030-12 | 2039.25 | 627.41 | 1411.84 | 262760.50 |
| 64 | 2031-01 | 2039.25 | 624.06 | 1415.19 | 261345.31 |
| 65 | 2031-02 | 2039.25 | 620.70 | 1418.55 | 259926.76 |
| 66 | 2031-03 | 2039.25 | 617.33 | 1421.92 | 258504.84 |
| 67 | 2031-04 | 2039.25 | 613.95 | 1425.30 | 257079.54 |
| 68 | 2031-05 | 2039.25 | 610.56 | 1428.68 | 255650.86 |
| 69 | 2031-06 | 2039.25 | 607.17 | 1432.08 | 254218.78 |
| 70 | 2031-07 | 2039.25 | 603.77 | 1435.48 | 252783.31 |
| 71 | 2031-08 | 2039.25 | 600.36 | 1438.89 | 251344.42 |
| 72 | 2031-09 | 2039.25 | 596.94 | 1442.30 | 249902.12 |
| 73 | 2031-10 | 2039.25 | 593.52 | 1445.73 | 248456.39 |
| 74 | 2031-11 | 2039.25 | 590.08 | 1449.16 | 247007.23 |
| 75 | 2031-12 | 2039.25 | 586.64 | 1452.60 | 245554.62 |
| 76 | 2032-01 | 2039.25 | 583.19 | 1456.05 | 244098.57 |
| 77 | 2032-02 | 2039.25 | 579.73 | 1459.51 | 242639.06 |
| 78 | 2032-03 | 2039.25 | 576.27 | 1462.98 | 241176.08 |
| 79 | 2032-04 | 2039.25 | 572.79 | 1466.45 | 239709.62 |
| 80 | 2032-05 | 2039.25 | 569.31 | 1469.94 | 238239.69 |
| 81 | 2032-06 | 2039.25 | 565.82 | 1473.43 | 236766.26 |
| 82 | 2032-07 | 2039.25 | 562.32 | 1476.93 | 235289.33 |
| 83 | 2032-08 | 2039.25 | 558.81 | 1480.43 | 233808.90 |
| 84 | 2032-09 | 2039.25 | 555.30 | 1483.95 | 232324.95 |
| 85 | 2032-10 | 2039.25 | 551.77 | 1487.47 | 230837.47 |
| 86 | 2032-11 | 2039.25 | 548.24 | 1491.01 | 229346.47 |
| 87 | 2032-12 | 2039.25 | 544.70 | 1494.55 | 227851.92 |
| 88 | 2033-01 | 2039.25 | 541.15 | 1498.10 | 226353.82 |
| 89 | 2033-02 | 2039.25 | 537.59 | 1501.66 | 224852.16 |
| 90 | 2033-03 | 2039.25 | 534.02 | 1505.22 | 223346.94 |
| 91 | 2033-04 | 2039.25 | 530.45 | 1508.80 | 221838.14 |
| 92 | 2033-05 | 2039.25 | 526.87 | 1512.38 | 220325.76 |
| 93 | 2033-06 | 2039.25 | 523.27 | 1515.97 | 218809.79 |
| 94 | 2033-07 | 2039.25 | 519.67 | 1519.57 | 217290.22 |
| 95 | 2033-08 | 2039.25 | 516.06 | 1523.18 | 215767.03 |
| 96 | 2033-09 | 2039.25 | 512.45 | 1526.80 | 214240.23 |
| 97 | 2033-10 | 2039.25 | 508.82 | 1530.43 | 212709.81 |
| 98 | 2033-11 | 2039.25 | 505.19 | 1534.06 | 211175.75 |
| 99 | 2033-12 | 2039.25 | 501.54 | 1537.70 | 209638.04 |
| 100 | 2034-01 | 2039.25 | 497.89 | 1541.36 | 208096.69 |
| 101 | 2034-02 | 2039.25 | 494.23 | 1545.02 | 206551.67 |
| 102 | 2034-03 | 2039.25 | 490.56 | 1548.69 | 205002.98 |
| 103 | 2034-04 | 2039.25 | 486.88 | 1552.36 | 203450.62 |
| 104 | 2034-05 | 2039.25 | 483.20 | 1556.05 | 201894.57 |
| 105 | 2034-06 | 2039.25 | 479.50 | 1559.75 | 200334.82 |
| 106 | 2034-07 | 2039.25 | 475.80 | 1563.45 | 198771.37 |
| 107 | 2034-08 | 2039.25 | 472.08 | 1567.16 | 197204.21 |
| 108 | 2034-09 | 2039.25 | 468.36 | 1570.89 | 195633.32 |
| 109 | 2034-10 | 2039.25 | 464.63 | 1574.62 | 194058.70 |
| 110 | 2034-11 | 2039.25 | 460.89 | 1578.36 | 192480.34 |
| 111 | 2034-12 | 2039.25 | 457.14 | 1582.11 | 190898.24 |
| 112 | 2035-01 | 2039.25 | 453.38 | 1585.86 | 189312.38 |
| 113 | 2035-02 | 2039.25 | 449.62 | 1589.63 | 187722.75 |
| 114 | 2035-03 | 2039.25 | 445.84 | 1593.41 | 186129.34 |
| 115 | 2035-04 | 2039.25 | 442.06 | 1597.19 | 184532.15 |
| 116 | 2035-05 | 2039.25 | 438.26 | 1600.98 | 182931.17 |
| 117 | 2035-06 | 2039.25 | 434.46 | 1604.78 | 181326.38 |
| 118 | 2035-07 | 2039.25 | 430.65 | 1608.60 | 179717.79 |
| 119 | 2035-08 | 2039.25 | 426.83 | 1612.42 | 178105.37 |
| 120 | 2035-09 | 2039.25 | 423.00 | 1616.25 | 176489.12 |
| 121 | 2035-10 | 2039.25 | 419.16 | 1620.08 | 174869.04 |
| 122 | 2035-11 | 2039.25 | 415.31 | 1623.93 | 173245.11 |
| 123 | 2035-12 | 2039.25 | 411.46 | 1627.79 | 171617.32 |
| 124 | 2036-01 | 2039.25 | 407.59 | 1631.66 | 169985.66 |
| 125 | 2036-02 | 2039.25 | 403.72 | 1635.53 | 168350.13 |
| 126 | 2036-03 | 2039.25 | 399.83 | 1639.41 | 166710.72 |
| 127 | 2036-04 | 2039.25 | 395.94 | 1643.31 | 165067.41 |
| 128 | 2036-05 | 2039.25 | 392.04 | 1647.21 | 163420.20 |
| 129 | 2036-06 | 2039.25 | 388.12 | 1651.12 | 161769.07 |
| 130 | 2036-07 | 2039.25 | 384.20 | 1655.04 | 160114.03 |
| 131 | 2036-08 | 2039.25 | 380.27 | 1658.98 | 158455.05 |
| 132 | 2036-09 | 2039.25 | 376.33 | 1662.92 | 156792.14 |
| 133 | 2036-10 | 2039.25 | 372.38 | 1666.87 | 155125.27 |
| 134 | 2036-11 | 2039.25 | 368.42 | 1670.82 | 153454.45 |
| 135 | 2036-12 | 2039.25 | 364.45 | 1674.79 | 151779.66 |
| 136 | 2037-01 | 2039.25 | 360.48 | 1678.77 | 150100.89 |
| 137 | 2037-02 | 2039.25 | 356.49 | 1682.76 | 148418.13 |
| 138 | 2037-03 | 2039.25 | 352.49 | 1686.75 | 146731.37 |
| 139 | 2037-04 | 2039.25 | 348.49 | 1690.76 | 145040.62 |
| 140 | 2037-05 | 2039.25 | 344.47 | 1694.78 | 143345.84 |
| 141 | 2037-06 | 2039.25 | 340.45 | 1698.80 | 141647.04 |
| 142 | 2037-07 | 2039.25 | 336.41 | 1702.83 | 139944.21 |
| 143 | 2037-08 | 2039.25 | 332.37 | 1706.88 | 138237.33 |
| 144 | 2037-09 | 2039.25 | 328.31 | 1710.93 | 136526.39 |
| 145 | 2037-10 | 2039.25 | 324.25 | 1715.00 | 134811.40 |
| 146 | 2037-11 | 2039.25 | 320.18 | 1719.07 | 133092.33 |
| 147 | 2037-12 | 2039.25 | 316.09 | 1723.15 | 131369.18 |
| 148 | 2038-01 | 2039.25 | 312.00 | 1727.24 | 129641.93 |
| 149 | 2038-02 | 2039.25 | 307.90 | 1731.35 | 127910.58 |
| 150 | 2038-03 | 2039.25 | 303.79 | 1735.46 | 126175.12 |
| 151 | 2038-04 | 2039.25 | 299.67 | 1739.58 | 124435.54 |
| 152 | 2038-05 | 2039.25 | 295.53 | 1743.71 | 122691.83 |
| 153 | 2038-06 | 2039.25 | 291.39 | 1747.85 | 120943.98 |
| 154 | 2038-07 | 2039.25 | 287.24 | 1752.00 | 119191.97 |
| 155 | 2038-08 | 2039.25 | 283.08 | 1756.17 | 117435.81 |
| 156 | 2038-09 | 2039.25 | 278.91 | 1760.34 | 115675.47 |
| 157 | 2038-10 | 2039.25 | 274.73 | 1764.52 | 113910.95 |
| 158 | 2038-11 | 2039.25 | 270.54 | 1768.71 | 112142.25 |
| 159 | 2038-12 | 2039.25 | 266.34 | 1772.91 | 110369.34 |
| 160 | 2039-01 | 2039.25 | 262.13 | 1777.12 | 108592.22 |
| 161 | 2039-02 | 2039.25 | 257.91 | 1781.34 | 106810.88 |
| 162 | 2039-03 | 2039.25 | 253.68 | 1785.57 | 105025.31 |
| 163 | 2039-04 | 2039.25 | 249.44 | 1789.81 | 103235.50 |
| 164 | 2039-05 | 2039.25 | 245.18 | 1794.06 | 101441.43 |
| 165 | 2039-06 | 2039.25 | 240.92 | 1798.32 | 99643.11 |
| 166 | 2039-07 | 2039.25 | 236.65 | 1802.59 | 97840.52 |
| 167 | 2039-08 | 2039.25 | 232.37 | 1806.88 | 96033.64 |
| 168 | 2039-09 | 2039.25 | 228.08 | 1811.17 | 94222.48 |
| 169 | 2039-10 | 2039.25 | 223.78 | 1815.47 | 92407.01 |
| 170 | 2039-11 | 2039.25 | 219.47 | 1819.78 | 90587.23 |
| 171 | 2039-12 | 2039.25 | 215.14 | 1824.10 | 88763.13 |
| 172 | 2040-01 | 2039.25 | 210.81 | 1828.43 | 86934.69 |
| 173 | 2040-02 | 2039.25 | 206.47 | 1832.78 | 85101.91 |
| 174 | 2040-03 | 2039.25 | 202.12 | 1837.13 | 83264.79 |
| 175 | 2040-04 | 2039.25 | 197.75 | 1841.49 | 81423.29 |
| 176 | 2040-05 | 2039.25 | 193.38 | 1845.87 | 79577.43 |
| 177 | 2040-06 | 2039.25 | 189.00 | 1850.25 | 77727.18 |
| 178 | 2040-07 | 2039.25 | 184.60 | 1854.64 | 75872.53 |
| 179 | 2040-08 | 2039.25 | 180.20 | 1859.05 | 74013.48 |
| 180 | 2040-09 | 2039.25 | 175.78 | 1863.46 | 72150.02 |
| 181 | 2040-10 | 2039.25 | 171.36 | 1867.89 | 70282.13 |
| 182 | 2040-11 | 2039.25 | 166.92 | 1872.33 | 68409.80 |
| 183 | 2040-12 | 2039.25 | 162.47 | 1876.77 | 66533.03 |
| 184 | 2041-01 | 2039.25 | 158.02 | 1881.23 | 64651.80 |
| 185 | 2041-02 | 2039.25 | 153.55 | 1885.70 | 62766.10 |
| 186 | 2041-03 | 2039.25 | 149.07 | 1890.18 | 60875.92 |
| 187 | 2041-04 | 2039.25 | 144.58 | 1894.67 | 58981.26 |
| 188 | 2041-05 | 2039.25 | 140.08 | 1899.17 | 57082.09 |
| 189 | 2041-06 | 2039.25 | 135.57 | 1903.68 | 55178.41 |
| 190 | 2041-07 | 2039.25 | 131.05 | 1908.20 | 53270.22 |
| 191 | 2041-08 | 2039.25 | 126.52 | 1912.73 | 51357.49 |
| 192 | 2041-09 | 2039.25 | 121.97 | 1917.27 | 49440.21 |
| 193 | 2041-10 | 2039.25 | 117.42 | 1921.83 | 47518.39 |
| 194 | 2041-11 | 2039.25 | 112.86 | 1926.39 | 45592.00 |
| 195 | 2041-12 | 2039.25 | 108.28 | 1930.97 | 43661.03 |
| 196 | 2042-01 | 2039.25 | 103.69 | 1935.55 | 41725.48 |
| 197 | 2042-02 | 2039.25 | 99.10 | 1940.15 | 39785.33 |
| 198 | 2042-03 | 2039.25 | 94.49 | 1944.76 | 37840.57 |
| 199 | 2042-04 | 2039.25 | 89.87 | 1949.38 | 35891.20 |
| 200 | 2042-05 | 2039.25 | 85.24 | 1954.00 | 33937.19 |
| 201 | 2042-06 | 2039.25 | 80.60 | 1958.65 | 31978.55 |
| 202 | 2042-07 | 2039.25 | 75.95 | 1963.30 | 30015.25 |
| 203 | 2042-08 | 2039.25 | 71.29 | 1967.96 | 28047.29 |
| 204 | 2042-09 | 2039.25 | 66.61 | 1972.63 | 26074.66 |
| 205 | 2042-10 | 2039.25 | 61.93 | 1977.32 | 24097.34 |
| 206 | 2042-11 | 2039.25 | 57.23 | 1982.02 | 22115.32 |
| 207 | 2042-12 | 2039.25 | 52.52 | 1986.72 | 20128.60 |
| 208 | 2043-01 | 2039.25 | 47.81 | 1991.44 | 18137.16 |
| 209 | 2043-02 | 2039.25 | 43.08 | 1996.17 | 16140.99 |
| 210 | 2043-03 | 2039.25 | 38.33 | 2000.91 | 14140.08 |
| 211 | 2043-04 | 2039.25 | 33.58 | 2005.66 | 12134.41 |
| 212 | 2043-05 | 2039.25 | 28.82 | 2010.43 | 10123.99 |
| 213 | 2043-06 | 2039.25 | 24.04 | 2015.20 | 8108.78 |
| 214 | 2043-07 | 2039.25 | 19.26 | 2019.99 | 6088.79 |
| 215 | 2043-08 | 2039.25 | 14.46 | 2024.79 | 4064.01 |
| 216 | 2043-09 | 2039.25 | 9.65 | 2029.59 | 2034.41 |
| 217 | 2043-10 | 2039.25 | 4.83 | 2034.41 | 0.00 |
等额本金还款方式：
贷款总额：34.55万
还款月数：18年1个月
首月还款：2412.57元
每月递减：3.78元
利息总额：8.94万
本息合计：43.49万
节省利息：7604.14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 | 2412.57 | 820.51 | 1592.06 | 343884.94 |
| 2 | 2025-11 | 2408.79 | 816.73 | 1592.06 | 342292.88 |
| 3 | 2025-12 | 2405.01 | 812.95 | 1592.06 | 340700.82 |
| 4 | 2026-01 | 2401.22 | 809.16 | 1592.06 | 339108.76 |
| 5 | 2026-02 | 2397.44 | 805.38 | 1592.06 | 337516.70 |
| 6 | 2026-03 | 2393.66 | 801.60 | 1592.06 | 335924.64 |
| 7 | 2026-04 | 2389.88 | 797.82 | 1592.06 | 334332.58 |
| 8 | 2026-05 | 2386.10 | 794.04 | 1592.06 | 332740.52 |
| 9 | 2026-06 | 2382.32 | 790.26 | 1592.06 | 331148.46 |
| 10 | 2026-07 | 2378.54 | 786.48 | 1592.06 | 329556.40 |
| 11 | 2026-08 | 2374.76 | 782.70 | 1592.06 | 327964.34 |
| 12 | 2026-09 | 2370.98 | 778.92 | 1592.06 | 326372.28 |
| 13 | 2026-10 | 2367.19 | 775.13 | 1592.06 | 324780.22 |
| 14 | 2026-11 | 2363.41 | 771.35 | 1592.06 | 323188.16 |
| 15 | 2026-12 | 2359.63 | 767.57 | 1592.06 | 321596.10 |
| 16 | 2027-01 | 2355.85 | 763.79 | 1592.06 | 320004.04 |
| 17 | 2027-02 | 2352.07 | 760.01 | 1592.06 | 318411.98 |
| 18 | 2027-03 | 2348.29 | 756.23 | 1592.06 | 316819.92 |
| 19 | 2027-04 | 2344.51 | 752.45 | 1592.06 | 315227.86 |
| 20 | 2027-05 | 2340.73 | 748.67 | 1592.06 | 313635.80 |
| 21 | 2027-06 | 2336.94 | 744.89 | 1592.06 | 312043.74 |
| 22 | 2027-07 | 2333.16 | 741.10 | 1592.06 | 310451.68 |
| 23 | 2027-08 | 2329.38 | 737.32 | 1592.06 | 308859.62 |
| 24 | 2027-09 | 2325.60 | 733.54 | 1592.06 | 307267.56 |
| 25 | 2027-10 | 2321.82 | 729.76 | 1592.06 | 305675.50 |
| 26 | 2027-11 | 2318.04 | 725.98 | 1592.06 | 304083.44 |
| 27 | 2027-12 | 2314.26 | 722.20 | 1592.06 | 302491.38 |
| 28 | 2028-01 | 2310.48 | 718.42 | 1592.06 | 300899.32 |
| 29 | 2028-02 | 2306.70 | 714.64 | 1592.06 | 299307.26 |
| 30 | 2028-03 | 2302.91 | 710.85 | 1592.06 | 297715.20 |
| 31 | 2028-04 | 2299.13 | 707.07 | 1592.06 | 296123.14 |
| 32 | 2028-05 | 2295.35 | 703.29 | 1592.06 | 294531.08 |
| 33 | 2028-06 | 2291.57 | 699.51 | 1592.06 | 292939.02 |
| 34 | 2028-07 | 2287.79 | 695.73 | 1592.06 | 291346.96 |
| 35 | 2028-08 | 2284.01 | 691.95 | 1592.06 | 289754.90 |
| 36 | 2028-09 | 2280.23 | 688.17 | 1592.06 | 288162.84 |
| 37 | 2028-10 | 2276.45 | 684.39 | 1592.06 | 286570.78 |
| 38 | 2028-11 | 2272.67 | 680.61 | 1592.06 | 284978.72 |
| 39 | 2028-12 | 2268.88 | 676.82 | 1592.06 | 283386.66 |
| 40 | 2029-01 | 2265.10 | 673.04 | 1592.06 | 281794.60 |
| 41 | 2029-02 | 2261.32 | 669.26 | 1592.06 | 280202.54 |
| 42 | 2029-03 | 2257.54 | 665.48 | 1592.06 | 278610.48 |
| 43 | 2029-04 | 2253.76 | 661.70 | 1592.06 | 277018.42 |
| 44 | 2029-05 | 2249.98 | 657.92 | 1592.06 | 275426.36 |
| 45 | 2029-06 | 2246.20 | 654.14 | 1592.06 | 273834.30 |
| 46 | 2029-07 | 2242.42 | 650.36 | 1592.06 | 272242.24 |
| 47 | 2029-08 | 2238.64 | 646.58 | 1592.06 | 270650.18 |
| 48 | 2029-09 | 2234.85 | 642.79 | 1592.06 | 269058.12 |
| 49 | 2029-10 | 2231.07 | 639.01 | 1592.06 | 267466.06 |
| 50 | 2029-11 | 2227.29 | 635.23 | 1592.06 | 265874.00 |
| 51 | 2029-12 | 2223.51 | 631.45 | 1592.06 | 264281.94 |
| 52 | 2030-01 | 2219.73 | 627.67 | 1592.06 | 262689.88 |
| 53 | 2030-02 | 2215.95 | 623.89 | 1592.06 | 261097.82 |
| 54 | 2030-03 | 2212.17 | 620.11 | 1592.06 | 259505.76 |
| 55 | 2030-04 | 2208.39 | 616.33 | 1592.06 | 257913.71 |
| 56 | 2030-05 | 2204.60 | 612.55 | 1592.06 | 256321.65 |
| 57 | 2030-06 | 2200.82 | 608.76 | 1592.06 | 254729.59 |
| 58 | 2030-07 | 2197.04 | 604.98 | 1592.06 | 253137.53 |
| 59 | 2030-08 | 2193.26 | 601.20 | 1592.06 | 251545.47 |
| 60 | 2030-09 | 2189.48 | 597.42 | 1592.06 | 249953.41 |
| 61 | 2030-10 | 2185.70 | 593.64 | 1592.06 | 248361.35 |
| 62 | 2030-11 | 2181.92 | 589.86 | 1592.06 | 246769.29 |
| 63 | 2030-12 | 2178.14 | 586.08 | 1592.06 | 245177.23 |
| 64 | 2031-01 | 2174.36 | 582.30 | 1592.06 | 243585.17 |
| 65 | 2031-02 | 2170.57 | 578.51 | 1592.06 | 241993.11 |
| 66 | 2031-03 | 2166.79 | 574.73 | 1592.06 | 240401.05 |
| 67 | 2031-04 | 2163.01 | 570.95 | 1592.06 | 238808.99 |
| 68 | 2031-05 | 2159.23 | 567.17 | 1592.06 | 237216.93 |
| 69 | 2031-06 | 2155.45 | 563.39 | 1592.06 | 235624.87 |
| 70 | 2031-07 | 2151.67 | 559.61 | 1592.06 | 234032.81 |
| 71 | 2031-08 | 2147.89 | 555.83 | 1592.06 | 232440.75 |
| 72 | 2031-09 | 2144.11 | 552.05 | 1592.06 | 230848.69 |
| 73 | 2031-10 | 2140.33 | 548.27 | 1592.06 | 229256.63 |
| 74 | 2031-11 | 2136.54 | 544.48 | 1592.06 | 227664.57 |
| 75 | 2031-12 | 2132.76 | 540.70 | 1592.06 | 226072.51 |
| 76 | 2032-01 | 2128.98 | 536.92 | 1592.06 | 224480.45 |
| 77 | 2032-02 | 2125.20 | 533.14 | 1592.06 | 222888.39 |
| 78 | 2032-03 | 2121.42 | 529.36 | 1592.06 | 221296.33 |
| 79 | 2032-04 | 2117.64 | 525.58 | 1592.06 | 219704.27 |
| 80 | 2032-05 | 2113.86 | 521.80 | 1592.06 | 218112.21 |
| 81 | 2032-06 | 2110.08 | 518.02 | 1592.06 | 216520.15 |
| 82 | 2032-07 | 2106.30 | 514.24 | 1592.06 | 214928.09 |
| 83 | 2032-08 | 2102.51 | 510.45 | 1592.06 | 213336.03 |
| 84 | 2032-09 | 2098.73 | 506.67 | 1592.06 | 211743.97 |
| 85 | 2032-10 | 2094.95 | 502.89 | 1592.06 | 210151.91 |
| 86 | 2032-11 | 2091.17 | 499.11 | 1592.06 | 208559.85 |
| 87 | 2032-12 | 2087.39 | 495.33 | 1592.06 | 206967.79 |
| 88 | 2033-01 | 2083.61 | 491.55 | 1592.06 | 205375.73 |
| 89 | 2033-02 | 2079.83 | 487.77 | 1592.06 | 203783.67 |
| 90 | 2033-03 | 2076.05 | 483.99 | 1592.06 | 202191.61 |
| 91 | 2033-04 | 2072.26 | 480.21 | 1592.06 | 200599.55 |
| 92 | 2033-05 | 2068.48 | 476.42 | 1592.06 | 199007.49 |
| 93 | 2033-06 | 2064.70 | 472.64 | 1592.06 | 197415.43 |
| 94 | 2033-07 | 2060.92 | 468.86 | 1592.06 | 195823.37 |
| 95 | 2033-08 | 2057.14 | 465.08 | 1592.06 | 194231.31 |
| 96 | 2033-09 | 2053.36 | 461.30 | 1592.06 | 192639.25 |
| 97 | 2033-10 | 2049.58 | 457.52 | 1592.06 | 191047.19 |
| 98 | 2033-11 | 2045.80 | 453.74 | 1592.06 | 189455.13 |
| 99 | 2033-12 | 2042.02 | 449.96 | 1592.06 | 187863.07 |
| 100 | 2034-01 | 2038.23 | 446.17 | 1592.06 | 186271.01 |
| 101 | 2034-02 | 2034.45 | 442.39 | 1592.06 | 184678.95 |
| 102 | 2034-03 | 2030.67 | 438.61 | 1592.06 | 183086.89 |
| 103 | 2034-04 | 2026.89 | 434.83 | 1592.06 | 181494.83 |
| 104 | 2034-05 | 2023.11 | 431.05 | 1592.06 | 179902.77 |
| 105 | 2034-06 | 2019.33 | 427.27 | 1592.06 | 178310.71 |
| 106 | 2034-07 | 2015.55 | 423.49 | 1592.06 | 176718.65 |
| 107 | 2034-08 | 2011.77 | 419.71 | 1592.06 | 175126.59 |
| 108 | 2034-09 | 2007.99 | 415.93 | 1592.06 | 173534.53 |
| 109 | 2034-10 | 2004.20 | 412.14 | 1592.06 | 171942.47 |
| 110 | 2034-11 | 2000.42 | 408.36 | 1592.06 | 170350.41 |
| 111 | 2034-12 | 1996.64 | 404.58 | 1592.06 | 168758.35 |
| 112 | 2035-01 | 1992.86 | 400.80 | 1592.06 | 167166.29 |
| 113 | 2035-02 | 1989.08 | 397.02 | 1592.06 | 165574.23 |
| 114 | 2035-03 | 1985.30 | 393.24 | 1592.06 | 163982.17 |
| 115 | 2035-04 | 1981.52 | 389.46 | 1592.06 | 162390.11 |
| 116 | 2035-05 | 1977.74 | 385.68 | 1592.06 | 160798.05 |
| 117 | 2035-06 | 1973.96 | 381.90 | 1592.06 | 159205.99 |
| 118 | 2035-07 | 1970.17 | 378.11 | 1592.06 | 157613.93 |
| 119 | 2035-08 | 1966.39 | 374.33 | 1592.06 | 156021.87 |
| 120 | 2035-09 | 1962.61 | 370.55 | 1592.06 | 154429.81 |
| 121 | 2035-10 | 1958.83 | 366.77 | 1592.06 | 152837.75 |
| 122 | 2035-11 | 1955.05 | 362.99 | 1592.06 | 151245.69 |
| 123 | 2035-12 | 1951.27 | 359.21 | 1592.06 | 149653.63 |
| 124 | 2036-01 | 1947.49 | 355.43 | 1592.06 | 148061.57 |
| 125 | 2036-02 | 1943.71 | 351.65 | 1592.06 | 146469.51 |
| 126 | 2036-03 | 1939.92 | 347.87 | 1592.06 | 144877.45 |
| 127 | 2036-04 | 1936.14 | 344.08 | 1592.06 | 143285.39 |
| 128 | 2036-05 | 1932.36 | 340.30 | 1592.06 | 141693.33 |
| 129 | 2036-06 | 1928.58 | 336.52 | 1592.06 | 140101.27 |
| 130 | 2036-07 | 1924.80 | 332.74 | 1592.06 | 138509.21 |
| 131 | 2036-08 | 1921.02 | 328.96 | 1592.06 | 136917.15 |
| 132 | 2036-09 | 1917.24 | 325.18 | 1592.06 | 135325.09 |
| 133 | 2036-10 | 1913.46 | 321.40 | 1592.06 | 133733.03 |
| 134 | 2036-11 | 1909.68 | 317.62 | 1592.06 | 132140.97 |
| 135 | 2036-12 | 1905.89 | 313.83 | 1592.06 | 130548.91 |
| 136 | 2037-01 | 1902.11 | 310.05 | 1592.06 | 128956.85 |
| 137 | 2037-02 | 1898.33 | 306.27 | 1592.06 | 127364.79 |
| 138 | 2037-03 | 1894.55 | 302.49 | 1592.06 | 125772.73 |
| 139 | 2037-04 | 1890.77 | 298.71 | 1592.06 | 124180.67 |
| 140 | 2037-05 | 1886.99 | 294.93 | 1592.06 | 122588.61 |
| 141 | 2037-06 | 1883.21 | 291.15 | 1592.06 | 120996.55 |
| 142 | 2037-07 | 1879.43 | 287.37 | 1592.06 | 119404.49 |
| 143 | 2037-08 | 1875.65 | 283.59 | 1592.06 | 117812.43 |
| 144 | 2037-09 | 1871.86 | 279.80 | 1592.06 | 116220.37 |
| 145 | 2037-10 | 1868.08 | 276.02 | 1592.06 | 114628.31 |
| 146 | 2037-11 | 1864.30 | 272.24 | 1592.06 | 113036.25 |
| 147 | 2037-12 | 1860.52 | 268.46 | 1592.06 | 111444.19 |
| 148 | 2038-01 | 1856.74 | 264.68 | 1592.06 | 109852.13 |
| 149 | 2038-02 | 1852.96 | 260.90 | 1592.06 | 108260.07 |
| 150 | 2038-03 | 1849.18 | 257.12 | 1592.06 | 106668.01 |
| 151 | 2038-04 | 1845.40 | 253.34 | 1592.06 | 105075.95 |
| 152 | 2038-05 | 1841.62 | 249.56 | 1592.06 | 103483.89 |
| 153 | 2038-06 | 1837.83 | 245.77 | 1592.06 | 101891.83 |
| 154 | 2038-07 | 1834.05 | 241.99 | 1592.06 | 100299.77 |
| 155 | 2038-08 | 1830.27 | 238.21 | 1592.06 | 98707.71 |
| 156 | 2038-09 | 1826.49 | 234.43 | 1592.06 | 97115.65 |
| 157 | 2038-10 | 1822.71 | 230.65 | 1592.06 | 95523.59 |
| 158 | 2038-11 | 1818.93 | 226.87 | 1592.06 | 93931.53 |
| 159 | 2038-12 | 1815.15 | 223.09 | 1592.06 | 92339.47 |
| 160 | 2039-01 | 1811.37 | 219.31 | 1592.06 | 90747.41 |
| 161 | 2039-02 | 1807.59 | 215.53 | 1592.06 | 89155.35 |
| 162 | 2039-03 | 1803.80 | 211.74 | 1592.06 | 87563.29 |
| 163 | 2039-04 | 1800.02 | 207.96 | 1592.06 | 85971.24 |
| 164 | 2039-05 | 1796.24 | 204.18 | 1592.06 | 84379.18 |
| 165 | 2039-06 | 1792.46 | 200.40 | 1592.06 | 82787.12 |
| 166 | 2039-07 | 1788.68 | 196.62 | 1592.06 | 81195.06 |
| 167 | 2039-08 | 1784.90 | 192.84 | 1592.06 | 79603.00 |
| 168 | 2039-09 | 1781.12 | 189.06 | 1592.06 | 78010.94 |
| 169 | 2039-10 | 1777.34 | 185.28 | 1592.06 | 76418.88 |
| 170 | 2039-11 | 1773.55 | 181.49 | 1592.06 | 74826.82 |
| 171 | 2039-12 | 1769.77 | 177.71 | 1592.06 | 73234.76 |
| 172 | 2040-01 | 1765.99 | 173.93 | 1592.06 | 71642.70 |
| 173 | 2040-02 | 1762.21 | 170.15 | 1592.06 | 70050.64 |
| 174 | 2040-03 | 1758.43 | 166.37 | 1592.06 | 68458.58 |
| 175 | 2040-04 | 1754.65 | 162.59 | 1592.06 | 66866.52 |
| 176 | 2040-05 | 1750.87 | 158.81 | 1592.06 | 65274.46 |
| 177 | 2040-06 | 1747.09 | 155.03 | 1592.06 | 63682.40 |
| 178 | 2040-07 | 1743.31 | 151.25 | 1592.06 | 62090.34 |
| 179 | 2040-08 | 1739.52 | 147.46 | 1592.06 | 60498.28 |
| 180 | 2040-09 | 1735.74 | 143.68 | 1592.06 | 58906.22 |
| 181 | 2040-10 | 1731.96 | 139.90 | 1592.06 | 57314.16 |
| 182 | 2040-11 | 1728.18 | 136.12 | 1592.06 | 55722.10 |
| 183 | 2040-12 | 1724.40 | 132.34 | 1592.06 | 54130.04 |
| 184 | 2041-01 | 1720.62 | 128.56 | 1592.06 | 52537.98 |
| 185 | 2041-02 | 1716.84 | 124.78 | 1592.06 | 50945.92 |
| 186 | 2041-03 | 1713.06 | 121.00 | 1592.06 | 49353.86 |
| 187 | 2041-04 | 1709.28 | 117.22 | 1592.06 | 47761.80 |
| 188 | 2041-05 | 1705.49 | 113.43 | 1592.06 | 46169.74 |
| 189 | 2041-06 | 1701.71 | 109.65 | 1592.06 | 44577.68 |
| 190 | 2041-07 | 1697.93 | 105.87 | 1592.06 | 42985.62 |
| 191 | 2041-08 | 1694.15 | 102.09 | 1592.06 | 41393.56 |
| 192 | 2041-09 | 1690.37 | 98.31 | 1592.06 | 39801.50 |
| 193 | 2041-10 | 1686.59 | 94.53 | 1592.06 | 38209.44 |
| 194 | 2041-11 | 1682.81 | 90.75 | 1592.06 | 36617.38 |
| 195 | 2041-12 | 1679.03 | 86.97 | 1592.06 | 35025.32 |
| 196 | 2042-01 | 1675.25 | 83.19 | 1592.06 | 33433.26 |
| 197 | 2042-02 | 1671.46 | 79.40 | 1592.06 | 31841.20 |
| 198 | 2042-03 | 1667.68 | 75.62 | 1592.06 | 30249.14 |
| 199 | 2042-04 | 1663.90 | 71.84 | 1592.06 | 28657.08 |
| 200 | 2042-05 | 1660.12 | 68.06 | 1592.06 | 27065.02 |
| 201 | 2042-06 | 1656.34 | 64.28 | 1592.06 | 25472.96 |
| 202 | 2042-07 | 1652.56 | 60.50 | 1592.06 | 23880.90 |
| 203 | 2042-08 | 1648.78 | 56.72 | 1592.06 | 22288.84 |
| 204 | 2042-09 | 1645.00 | 52.94 | 1592.06 | 20696.78 |
| 205 | 2042-10 | 1641.21 | 49.15 | 1592.06 | 19104.72 |
| 206 | 2042-11 | 1637.43 | 45.37 | 1592.06 | 17512.66 |
| 207 | 2042-12 | 1633.65 | 41.59 | 1592.06 | 15920.60 |
| 208 | 2043-01 | 1629.87 | 37.81 | 1592.06 | 14328.54 |
| 209 | 2043-02 | 1626.09 | 34.03 | 1592.06 | 12736.48 |
| 210 | 2043-03 | 1622.31 | 30.25 | 1592.06 | 11144.42 |
| 211 | 2043-04 | 1618.53 | 26.47 | 1592.06 | 9552.36 |
| 212 | 2043-05 | 1614.75 | 22.69 | 1592.06 | 7960.30 |
| 213 | 2043-06 | 1610.97 | 18.91 | 1592.06 | 6368.24 |
| 214 | 2043-07 | 1607.18 | 15.12 | 1592.06 | 4776.18 |
| 215 | 2043-08 | 1603.40 | 11.34 | 1592.06 | 3184.12 |
| 216 | 2043-09 | 1599.62 | 7.56 | 1592.06 | 1592.06 |
| 217 | 2043-10 | 1595.84 | 3.78 | 1592.06 | 0.00 |