广州贷款29万（公积金贷款）房贷，还款15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：29万
还款月数：15年6个月
每月还款：1896.02元
利息总额：6.27万
本息合计：35.27万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 1896.02 | 628.33 | 1267.68 | 288732.32 |
| 2 | 2025-12 | 1896.02 | 625.59 | 1270.43 | 287461.89 |
| 3 | 2026-01 | 1896.02 | 622.83 | 1273.18 | 286188.70 |
| 4 | 2026-02 | 1896.02 | 620.08 | 1275.94 | 284912.76 |
| 5 | 2026-03 | 1896.02 | 617.31 | 1278.71 | 283634.06 |
| 6 | 2026-04 | 1896.02 | 614.54 | 1281.48 | 282352.58 |
| 7 | 2026-05 | 1896.02 | 611.76 | 1284.25 | 281068.33 |
| 8 | 2026-06 | 1896.02 | 608.98 | 1287.04 | 279781.29 |
| 9 | 2026-07 | 1896.02 | 606.19 | 1289.82 | 278491.47 |
| 10 | 2026-08 | 1896.02 | 603.40 | 1292.62 | 277198.85 |
| 11 | 2026-09 | 1896.02 | 600.60 | 1295.42 | 275903.43 |
| 12 | 2026-10 | 1896.02 | 597.79 | 1298.23 | 274605.20 |
| 13 | 2026-11 | 1896.02 | 594.98 | 1301.04 | 273304.16 |
| 14 | 2026-12 | 1896.02 | 592.16 | 1303.86 | 272000.31 |
| 15 | 2027-01 | 1896.02 | 589.33 | 1306.68 | 270693.62 |
| 16 | 2027-02 | 1896.02 | 586.50 | 1309.51 | 269384.11 |
| 17 | 2027-03 | 1896.02 | 583.67 | 1312.35 | 268071.76 |
| 18 | 2027-04 | 1896.02 | 580.82 | 1315.19 | 266756.56 |
| 19 | 2027-05 | 1896.02 | 577.97 | 1318.04 | 265438.52 |
| 20 | 2027-06 | 1896.02 | 575.12 | 1320.90 | 264117.62 |
| 21 | 2027-07 | 1896.02 | 572.25 | 1323.76 | 262793.86 |
| 22 | 2027-08 | 1896.02 | 569.39 | 1326.63 | 261467.23 |
| 23 | 2027-09 | 1896.02 | 566.51 | 1329.50 | 260137.72 |
| 24 | 2027-10 | 1896.02 | 563.63 | 1332.39 | 258805.34 |
| 25 | 2027-11 | 1896.02 | 560.74 | 1335.27 | 257470.06 |
| 26 | 2027-12 | 1896.02 | 557.85 | 1338.17 | 256131.90 |
| 27 | 2028-01 | 1896.02 | 554.95 | 1341.06 | 254790.83 |
| 28 | 2028-02 | 1896.02 | 552.05 | 1343.97 | 253446.86 |
| 29 | 2028-03 | 1896.02 | 549.13 | 1346.88 | 252099.98 |
| 30 | 2028-04 | 1896.02 | 546.22 | 1349.80 | 250750.18 |
| 31 | 2028-05 | 1896.02 | 543.29 | 1352.72 | 249397.46 |
| 32 | 2028-06 | 1896.02 | 540.36 | 1355.66 | 248041.80 |
| 33 | 2028-07 | 1896.02 | 537.42 | 1358.59 | 246683.21 |
| 34 | 2028-08 | 1896.02 | 534.48 | 1361.54 | 245321.67 |
| 35 | 2028-09 | 1896.02 | 531.53 | 1364.49 | 243957.19 |
| 36 | 2028-10 | 1896.02 | 528.57 | 1367.44 | 242589.74 |
| 37 | 2028-11 | 1896.02 | 525.61 | 1370.41 | 241219.34 |
| 38 | 2028-12 | 1896.02 | 522.64 | 1373.38 | 239845.96 |
| 39 | 2029-01 | 1896.02 | 519.67 | 1376.35 | 238469.61 |
| 40 | 2029-02 | 1896.02 | 516.68 | 1379.33 | 237090.28 |
| 41 | 2029-03 | 1896.02 | 513.70 | 1382.32 | 235707.96 |
| 42 | 2029-04 | 1896.02 | 510.70 | 1385.32 | 234322.64 |
| 43 | 2029-05 | 1896.02 | 507.70 | 1388.32 | 232934.32 |
| 44 | 2029-06 | 1896.02 | 504.69 | 1391.33 | 231543.00 |
| 45 | 2029-07 | 1896.02 | 501.68 | 1394.34 | 230148.66 |
| 46 | 2029-08 | 1896.02 | 498.66 | 1397.36 | 228751.30 |
| 47 | 2029-09 | 1896.02 | 495.63 | 1400.39 | 227350.91 |
| 48 | 2029-10 | 1896.02 | 492.59 | 1403.42 | 225947.48 |
| 49 | 2029-11 | 1896.02 | 489.55 | 1406.46 | 224541.02 |
| 50 | 2029-12 | 1896.02 | 486.51 | 1409.51 | 223131.51 |
| 51 | 2030-01 | 1896.02 | 483.45 | 1412.57 | 221718.94 |
| 52 | 2030-02 | 1896.02 | 480.39 | 1415.63 | 220303.32 |
| 53 | 2030-03 | 1896.02 | 477.32 | 1418.69 | 218884.62 |
| 54 | 2030-04 | 1896.02 | 474.25 | 1421.77 | 217462.86 |
| 55 | 2030-05 | 1896.02 | 471.17 | 1424.85 | 216038.01 |
| 56 | 2030-06 | 1896.02 | 468.08 | 1427.93 | 214610.07 |
| 57 | 2030-07 | 1896.02 | 464.99 | 1431.03 | 213179.05 |
| 58 | 2030-08 | 1896.02 | 461.89 | 1434.13 | 211744.92 |
| 59 | 2030-09 | 1896.02 | 458.78 | 1437.24 | 210307.68 |
| 60 | 2030-10 | 1896.02 | 455.67 | 1440.35 | 208867.33 |
| 61 | 2030-11 | 1896.02 | 452.55 | 1443.47 | 207423.86 |
| 62 | 2030-12 | 1896.02 | 449.42 | 1446.60 | 205977.26 |
| 63 | 2031-01 | 1896.02 | 446.28 | 1449.73 | 204527.53 |
| 64 | 2031-02 | 1896.02 | 443.14 | 1452.87 | 203074.65 |
| 65 | 2031-03 | 1896.02 | 440.00 | 1456.02 | 201618.63 |
| 66 | 2031-04 | 1896.02 | 436.84 | 1459.18 | 200159.46 |
| 67 | 2031-05 | 1896.02 | 433.68 | 1462.34 | 198697.12 |
| 68 | 2031-06 | 1896.02 | 430.51 | 1465.51 | 197231.61 |
| 69 | 2031-07 | 1896.02 | 427.34 | 1468.68 | 195762.93 |
| 70 | 2031-08 | 1896.02 | 424.15 | 1471.86 | 194291.07 |
| 71 | 2031-09 | 1896.02 | 420.96 | 1475.05 | 192816.01 |
| 72 | 2031-10 | 1896.02 | 417.77 | 1478.25 | 191337.76 |
| 73 | 2031-11 | 1896.02 | 414.57 | 1481.45 | 189856.31 |
| 74 | 2031-12 | 1896.02 | 411.36 | 1484.66 | 188371.65 |
| 75 | 2032-01 | 1896.02 | 408.14 | 1487.88 | 186883.77 |
| 76 | 2032-02 | 1896.02 | 404.91 | 1491.10 | 185392.67 |
| 77 | 2032-03 | 1896.02 | 401.68 | 1494.33 | 183898.34 |
| 78 | 2032-04 | 1896.02 | 398.45 | 1497.57 | 182400.77 |
| 79 | 2032-05 | 1896.02 | 395.20 | 1500.82 | 180899.95 |
| 80 | 2032-06 | 1896.02 | 391.95 | 1504.07 | 179395.89 |
| 81 | 2032-07 | 1896.02 | 388.69 | 1507.33 | 177888.56 |
| 82 | 2032-08 | 1896.02 | 385.43 | 1510.59 | 176377.97 |
| 83 | 2032-09 | 1896.02 | 382.15 | 1513.86 | 174864.10 |
| 84 | 2032-10 | 1896.02 | 378.87 | 1517.14 | 173346.96 |
| 85 | 2032-11 | 1896.02 | 375.59 | 1520.43 | 171826.53 |
| 86 | 2032-12 | 1896.02 | 372.29 | 1523.73 | 170302.80 |
| 87 | 2033-01 | 1896.02 | 368.99 | 1527.03 | 168775.77 |
| 88 | 2033-02 | 1896.02 | 365.68 | 1530.34 | 167245.44 |
| 89 | 2033-03 | 1896.02 | 362.37 | 1533.65 | 165711.79 |
| 90 | 2033-04 | 1896.02 | 359.04 | 1536.97 | 164174.81 |
| 91 | 2033-05 | 1896.02 | 355.71 | 1540.30 | 162634.51 |
| 92 | 2033-06 | 1896.02 | 352.37 | 1543.64 | 161090.86 |
| 93 | 2033-07 | 1896.02 | 349.03 | 1546.99 | 159543.88 |
| 94 | 2033-08 | 1896.02 | 345.68 | 1550.34 | 157993.54 |
| 95 | 2033-09 | 1896.02 | 342.32 | 1553.70 | 156439.84 |
| 96 | 2033-10 | 1896.02 | 338.95 | 1557.06 | 154882.78 |
| 97 | 2033-11 | 1896.02 | 335.58 | 1560.44 | 153322.34 |
| 98 | 2033-12 | 1896.02 | 332.20 | 1563.82 | 151758.52 |
| 99 | 2034-01 | 1896.02 | 328.81 | 1567.21 | 150191.31 |
| 100 | 2034-02 | 1896.02 | 325.41 | 1570.60 | 148620.71 |
| 101 | 2034-03 | 1896.02 | 322.01 | 1574.01 | 147046.71 |
| 102 | 2034-04 | 1896.02 | 318.60 | 1577.42 | 145469.29 |
| 103 | 2034-05 | 1896.02 | 315.18 | 1580.83 | 143888.46 |
| 104 | 2034-06 | 1896.02 | 311.76 | 1584.26 | 142304.20 |
| 105 | 2034-07 | 1896.02 | 308.33 | 1587.69 | 140716.51 |
| 106 | 2034-08 | 1896.02 | 304.89 | 1591.13 | 139125.38 |
| 107 | 2034-09 | 1896.02 | 301.44 | 1594.58 | 137530.80 |
| 108 | 2034-10 | 1896.02 | 297.98 | 1598.03 | 135932.76 |
| 109 | 2034-11 | 1896.02 | 294.52 | 1601.50 | 134331.27 |
| 110 | 2034-12 | 1896.02 | 291.05 | 1604.97 | 132726.30 |
| 111 | 2035-01 | 1896.02 | 287.57 | 1608.44 | 131117.86 |
| 112 | 2035-02 | 1896.02 | 284.09 | 1611.93 | 129505.93 |
| 113 | 2035-03 | 1896.02 | 280.60 | 1615.42 | 127890.51 |
| 114 | 2035-04 | 1896.02 | 277.10 | 1618.92 | 126271.59 |
| 115 | 2035-05 | 1896.02 | 273.59 | 1622.43 | 124649.16 |
| 116 | 2035-06 | 1896.02 | 270.07 | 1625.94 | 123023.22 |
| 117 | 2035-07 | 1896.02 | 266.55 | 1629.47 | 121393.75 |
| 118 | 2035-08 | 1896.02 | 263.02 | 1633.00 | 119760.75 |
| 119 | 2035-09 | 1896.02 | 259.48 | 1636.54 | 118124.22 |
| 120 | 2035-10 | 1896.02 | 255.94 | 1640.08 | 116484.14 |
| 121 | 2035-11 | 1896.02 | 252.38 | 1643.63 | 114840.50 |
| 122 | 2035-12 | 1896.02 | 248.82 | 1647.20 | 113193.31 |
| 123 | 2036-01 | 1896.02 | 245.25 | 1650.76 | 111542.54 |
| 124 | 2036-02 | 1896.02 | 241.68 | 1654.34 | 109888.20 |
| 125 | 2036-03 | 1896.02 | 238.09 | 1657.93 | 108230.27 |
| 126 | 2036-04 | 1896.02 | 234.50 | 1661.52 | 106568.76 |
| 127 | 2036-05 | 1896.02 | 230.90 | 1665.12 | 104903.64 |
| 128 | 2036-06 | 1896.02 | 227.29 | 1668.73 | 103234.91 |
| 129 | 2036-07 | 1896.02 | 223.68 | 1672.34 | 101562.57 |
| 130 | 2036-08 | 1896.02 | 220.05 | 1675.96 | 99886.61 |
| 131 | 2036-09 | 1896.02 | 216.42 | 1679.60 | 98207.01 |
| 132 | 2036-10 | 1896.02 | 212.78 | 1683.24 | 96523.78 |
| 133 | 2036-11 | 1896.02 | 209.13 | 1686.88 | 94836.89 |
| 134 | 2036-12 | 1896.02 | 205.48 | 1690.54 | 93146.36 |
| 135 | 2037-01 | 1896.02 | 201.82 | 1694.20 | 91452.16 |
| 136 | 2037-02 | 1896.02 | 198.15 | 1697.87 | 89754.29 |
| 137 | 2037-03 | 1896.02 | 194.47 | 1701.55 | 88052.74 |
| 138 | 2037-04 | 1896.02 | 190.78 | 1705.24 | 86347.50 |
| 139 | 2037-05 | 1896.02 | 187.09 | 1708.93 | 84638.57 |
| 140 | 2037-06 | 1896.02 | 183.38 | 1712.63 | 82925.94 |
| 141 | 2037-07 | 1896.02 | 179.67 | 1716.34 | 81209.59 |
| 142 | 2037-08 | 1896.02 | 175.95 | 1720.06 | 79489.53 |
| 143 | 2037-09 | 1896.02 | 172.23 | 1723.79 | 77765.74 |
| 144 | 2037-10 | 1896.02 | 168.49 | 1727.52 | 76038.22 |
| 145 | 2037-11 | 1896.02 | 164.75 | 1731.27 | 74306.95 |
| 146 | 2037-12 | 1896.02 | 161.00 | 1735.02 | 72571.93 |
| 147 | 2038-01 | 1896.02 | 157.24 | 1738.78 | 70833.15 |
| 148 | 2038-02 | 1896.02 | 153.47 | 1742.55 | 69090.61 |
| 149 | 2038-03 | 1896.02 | 149.70 | 1746.32 | 67344.29 |
| 150 | 2038-04 | 1896.02 | 145.91 | 1750.10 | 65594.18 |
| 151 | 2038-05 | 1896.02 | 142.12 | 1753.90 | 63840.29 |
| 152 | 2038-06 | 1896.02 | 138.32 | 1757.70 | 62082.59 |
| 153 | 2038-07 | 1896.02 | 134.51 | 1761.50 | 60321.09 |
| 154 | 2038-08 | 1896.02 | 130.70 | 1765.32 | 58555.77 |
| 155 | 2038-09 | 1896.02 | 126.87 | 1769.15 | 56786.62 |
| 156 | 2038-10 | 1896.02 | 123.04 | 1772.98 | 55013.64 |
| 157 | 2038-11 | 1896.02 | 119.20 | 1776.82 | 53236.82 |
| 158 | 2038-12 | 1896.02 | 115.35 | 1780.67 | 51456.15 |
| 159 | 2039-01 | 1896.02 | 111.49 | 1784.53 | 49671.62 |
| 160 | 2039-02 | 1896.02 | 107.62 | 1788.40 | 47883.23 |
| 161 | 2039-03 | 1896.02 | 103.75 | 1792.27 | 46090.96 |
| 162 | 2039-04 | 1896.02 | 99.86 | 1796.15 | 44294.80 |
| 163 | 2039-05 | 1896.02 | 95.97 | 1800.04 | 42494.76 |
| 164 | 2039-06 | 1896.02 | 92.07 | 1803.94 | 40690.81 |
| 165 | 2039-07 | 1896.02 | 88.16 | 1807.85 | 38882.96 |
| 166 | 2039-08 | 1896.02 | 84.25 | 1811.77 | 37071.19 |
| 167 | 2039-09 | 1896.02 | 80.32 | 1815.70 | 35255.49 |
| 168 | 2039-10 | 1896.02 | 76.39 | 1819.63 | 33435.86 |
| 169 | 2039-11 | 1896.02 | 72.44 | 1823.57 | 31612.29 |
| 170 | 2039-12 | 1896.02 | 68.49 | 1827.52 | 29784.77 |
| 171 | 2040-01 | 1896.02 | 64.53 | 1831.48 | 27953.28 |
| 172 | 2040-02 | 1896.02 | 60.57 | 1835.45 | 26117.83 |
| 173 | 2040-03 | 1896.02 | 56.59 | 1839.43 | 24278.40 |
| 174 | 2040-04 | 1896.02 | 52.60 | 1843.41 | 22434.99 |
| 175 | 2040-05 | 1896.02 | 48.61 | 1847.41 | 20587.58 |
| 176 | 2040-06 | 1896.02 | 44.61 | 1851.41 | 18736.17 |
| 177 | 2040-07 | 1896.02 | 40.60 | 1855.42 | 16880.75 |
| 178 | 2040-08 | 1896.02 | 36.57 | 1859.44 | 15021.31 |
| 179 | 2040-09 | 1896.02 | 32.55 | 1863.47 | 13157.84 |
| 180 | 2040-10 | 1896.02 | 28.51 | 1867.51 | 11290.33 |
| 181 | 2040-11 | 1896.02 | 24.46 | 1871.55 | 9418.77 |
| 182 | 2040-12 | 1896.02 | 20.41 | 1875.61 | 7543.16 |
| 183 | 2041-01 | 1896.02 | 16.34 | 1879.67 | 5663.49 |
| 184 | 2041-02 | 1896.02 | 12.27 | 1883.75 | 3779.75 |
| 185 | 2041-03 | 1896.02 | 8.19 | 1887.83 | 1891.92 |
| 186 | 2041-04 | 1896.02 | 4.10 | 1891.92 | 0.00 |
等额本金还款方式：
贷款总额：29万
还款月数：15年6个月
首月还款：2187.47元
每月递减：3.38元
利息总额：5.87万
本息合计：34.87万
节省利息：3909.98元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 2187.47 | 628.33 | 1559.14 | 288440.86 |
| 2 | 2025-12 | 2184.09 | 624.96 | 1559.14 | 286881.72 |
| 3 | 2026-01 | 2180.72 | 621.58 | 1559.14 | 285322.58 |
| 4 | 2026-02 | 2177.34 | 618.20 | 1559.14 | 283763.44 |
| 5 | 2026-03 | 2173.96 | 614.82 | 1559.14 | 282204.30 |
| 6 | 2026-04 | 2170.58 | 611.44 | 1559.14 | 280645.16 |
| 7 | 2026-05 | 2167.20 | 608.06 | 1559.14 | 279086.02 |
| 8 | 2026-06 | 2163.83 | 604.69 | 1559.14 | 277526.88 |
| 9 | 2026-07 | 2160.45 | 601.31 | 1559.14 | 275967.74 |
| 10 | 2026-08 | 2157.07 | 597.93 | 1559.14 | 274408.60 |
| 11 | 2026-09 | 2153.69 | 594.55 | 1559.14 | 272849.46 |
| 12 | 2026-10 | 2150.31 | 591.17 | 1559.14 | 271290.32 |
| 13 | 2026-11 | 2146.94 | 587.80 | 1559.14 | 269731.18 |
| 14 | 2026-12 | 2143.56 | 584.42 | 1559.14 | 268172.04 |
| 15 | 2027-01 | 2140.18 | 581.04 | 1559.14 | 266612.90 |
| 16 | 2027-02 | 2136.80 | 577.66 | 1559.14 | 265053.76 |
| 17 | 2027-03 | 2133.42 | 574.28 | 1559.14 | 263494.62 |
| 18 | 2027-04 | 2130.04 | 570.91 | 1559.14 | 261935.48 |
| 19 | 2027-05 | 2126.67 | 567.53 | 1559.14 | 260376.34 |
| 20 | 2027-06 | 2123.29 | 564.15 | 1559.14 | 258817.20 |
| 21 | 2027-07 | 2119.91 | 560.77 | 1559.14 | 257258.06 |
| 22 | 2027-08 | 2116.53 | 557.39 | 1559.14 | 255698.92 |
| 23 | 2027-09 | 2113.15 | 554.01 | 1559.14 | 254139.78 |
| 24 | 2027-10 | 2109.78 | 550.64 | 1559.14 | 252580.65 |
| 25 | 2027-11 | 2106.40 | 547.26 | 1559.14 | 251021.51 |
| 26 | 2027-12 | 2103.02 | 543.88 | 1559.14 | 249462.37 |
| 27 | 2028-01 | 2099.64 | 540.50 | 1559.14 | 247903.23 |
| 28 | 2028-02 | 2096.26 | 537.12 | 1559.14 | 246344.09 |
| 29 | 2028-03 | 2092.89 | 533.75 | 1559.14 | 244784.95 |
| 30 | 2028-04 | 2089.51 | 530.37 | 1559.14 | 243225.81 |
| 31 | 2028-05 | 2086.13 | 526.99 | 1559.14 | 241666.67 |
| 32 | 2028-06 | 2082.75 | 523.61 | 1559.14 | 240107.53 |
| 33 | 2028-07 | 2079.37 | 520.23 | 1559.14 | 238548.39 |
| 34 | 2028-08 | 2075.99 | 516.85 | 1559.14 | 236989.25 |
| 35 | 2028-09 | 2072.62 | 513.48 | 1559.14 | 235430.11 |
| 36 | 2028-10 | 2069.24 | 510.10 | 1559.14 | 233870.97 |
| 37 | 2028-11 | 2065.86 | 506.72 | 1559.14 | 232311.83 |
| 38 | 2028-12 | 2062.48 | 503.34 | 1559.14 | 230752.69 |
| 39 | 2029-01 | 2059.10 | 499.96 | 1559.14 | 229193.55 |
| 40 | 2029-02 | 2055.73 | 496.59 | 1559.14 | 227634.41 |
| 41 | 2029-03 | 2052.35 | 493.21 | 1559.14 | 226075.27 |
| 42 | 2029-04 | 2048.97 | 489.83 | 1559.14 | 224516.13 |
| 43 | 2029-05 | 2045.59 | 486.45 | 1559.14 | 222956.99 |
| 44 | 2029-06 | 2042.21 | 483.07 | 1559.14 | 221397.85 |
| 45 | 2029-07 | 2038.84 | 479.70 | 1559.14 | 219838.71 |
| 46 | 2029-08 | 2035.46 | 476.32 | 1559.14 | 218279.57 |
| 47 | 2029-09 | 2032.08 | 472.94 | 1559.14 | 216720.43 |
| 48 | 2029-10 | 2028.70 | 469.56 | 1559.14 | 215161.29 |
| 49 | 2029-11 | 2025.32 | 466.18 | 1559.14 | 213602.15 |
| 50 | 2029-12 | 2021.94 | 462.80 | 1559.14 | 212043.01 |
| 51 | 2030-01 | 2018.57 | 459.43 | 1559.14 | 210483.87 |
| 52 | 2030-02 | 2015.19 | 456.05 | 1559.14 | 208924.73 |
| 53 | 2030-03 | 2011.81 | 452.67 | 1559.14 | 207365.59 |
| 54 | 2030-04 | 2008.43 | 449.29 | 1559.14 | 205806.45 |
| 55 | 2030-05 | 2005.05 | 445.91 | 1559.14 | 204247.31 |
| 56 | 2030-06 | 2001.68 | 442.54 | 1559.14 | 202688.17 |
| 57 | 2030-07 | 1998.30 | 439.16 | 1559.14 | 201129.03 |
| 58 | 2030-08 | 1994.92 | 435.78 | 1559.14 | 199569.89 |
| 59 | 2030-09 | 1991.54 | 432.40 | 1559.14 | 198010.75 |
| 60 | 2030-10 | 1988.16 | 429.02 | 1559.14 | 196451.61 |
| 61 | 2030-11 | 1984.78 | 425.65 | 1559.14 | 194892.47 |
| 62 | 2030-12 | 1981.41 | 422.27 | 1559.14 | 193333.33 |
| 63 | 2031-01 | 1978.03 | 418.89 | 1559.14 | 191774.19 |
| 64 | 2031-02 | 1974.65 | 415.51 | 1559.14 | 190215.05 |
| 65 | 2031-03 | 1971.27 | 412.13 | 1559.14 | 188655.91 |
| 66 | 2031-04 | 1967.89 | 408.75 | 1559.14 | 187096.77 |
| 67 | 2031-05 | 1964.52 | 405.38 | 1559.14 | 185537.63 |
| 68 | 2031-06 | 1961.14 | 402.00 | 1559.14 | 183978.49 |
| 69 | 2031-07 | 1957.76 | 398.62 | 1559.14 | 182419.35 |
| 70 | 2031-08 | 1954.38 | 395.24 | 1559.14 | 180860.22 |
| 71 | 2031-09 | 1951.00 | 391.86 | 1559.14 | 179301.08 |
| 72 | 2031-10 | 1947.63 | 388.49 | 1559.14 | 177741.94 |
| 73 | 2031-11 | 1944.25 | 385.11 | 1559.14 | 176182.80 |
| 74 | 2031-12 | 1940.87 | 381.73 | 1559.14 | 174623.66 |
| 75 | 2032-01 | 1937.49 | 378.35 | 1559.14 | 173064.52 |
| 76 | 2032-02 | 1934.11 | 374.97 | 1559.14 | 171505.38 |
| 77 | 2032-03 | 1930.73 | 371.59 | 1559.14 | 169946.24 |
| 78 | 2032-04 | 1927.36 | 368.22 | 1559.14 | 168387.10 |
| 79 | 2032-05 | 1923.98 | 364.84 | 1559.14 | 166827.96 |
| 80 | 2032-06 | 1920.60 | 361.46 | 1559.14 | 165268.82 |
| 81 | 2032-07 | 1917.22 | 358.08 | 1559.14 | 163709.68 |
| 82 | 2032-08 | 1913.84 | 354.70 | 1559.14 | 162150.54 |
| 83 | 2032-09 | 1910.47 | 351.33 | 1559.14 | 160591.40 |
| 84 | 2032-10 | 1907.09 | 347.95 | 1559.14 | 159032.26 |
| 85 | 2032-11 | 1903.71 | 344.57 | 1559.14 | 157473.12 |
| 86 | 2032-12 | 1900.33 | 341.19 | 1559.14 | 155913.98 |
| 87 | 2033-01 | 1896.95 | 337.81 | 1559.14 | 154354.84 |
| 88 | 2033-02 | 1893.58 | 334.44 | 1559.14 | 152795.70 |
| 89 | 2033-03 | 1890.20 | 331.06 | 1559.14 | 151236.56 |
| 90 | 2033-04 | 1886.82 | 327.68 | 1559.14 | 149677.42 |
| 91 | 2033-05 | 1883.44 | 324.30 | 1559.14 | 148118.28 |
| 92 | 2033-06 | 1880.06 | 320.92 | 1559.14 | 146559.14 |
| 93 | 2033-07 | 1876.68 | 317.54 | 1559.14 | 145000.00 |
| 94 | 2033-08 | 1873.31 | 314.17 | 1559.14 | 143440.86 |
| 95 | 2033-09 | 1869.93 | 310.79 | 1559.14 | 141881.72 |
| 96 | 2033-10 | 1866.55 | 307.41 | 1559.14 | 140322.58 |
| 97 | 2033-11 | 1863.17 | 304.03 | 1559.14 | 138763.44 |
| 98 | 2033-12 | 1859.79 | 300.65 | 1559.14 | 137204.30 |
| 99 | 2034-01 | 1856.42 | 297.28 | 1559.14 | 135645.16 |
| 100 | 2034-02 | 1853.04 | 293.90 | 1559.14 | 134086.02 |
| 101 | 2034-03 | 1849.66 | 290.52 | 1559.14 | 132526.88 |
| 102 | 2034-04 | 1846.28 | 287.14 | 1559.14 | 130967.74 |
| 103 | 2034-05 | 1842.90 | 283.76 | 1559.14 | 129408.60 |
| 104 | 2034-06 | 1839.53 | 280.39 | 1559.14 | 127849.46 |
| 105 | 2034-07 | 1836.15 | 277.01 | 1559.14 | 126290.32 |
| 106 | 2034-08 | 1832.77 | 273.63 | 1559.14 | 124731.18 |
| 107 | 2034-09 | 1829.39 | 270.25 | 1559.14 | 123172.04 |
| 108 | 2034-10 | 1826.01 | 266.87 | 1559.14 | 121612.90 |
| 109 | 2034-11 | 1822.63 | 263.49 | 1559.14 | 120053.76 |
| 110 | 2034-12 | 1819.26 | 260.12 | 1559.14 | 118494.62 |
| 111 | 2035-01 | 1815.88 | 256.74 | 1559.14 | 116935.48 |
| 112 | 2035-02 | 1812.50 | 253.36 | 1559.14 | 115376.34 |
| 113 | 2035-03 | 1809.12 | 249.98 | 1559.14 | 113817.20 |
| 114 | 2035-04 | 1805.74 | 246.60 | 1559.14 | 112258.06 |
| 115 | 2035-05 | 1802.37 | 243.23 | 1559.14 | 110698.92 |
| 116 | 2035-06 | 1798.99 | 239.85 | 1559.14 | 109139.78 |
| 117 | 2035-07 | 1795.61 | 236.47 | 1559.14 | 107580.65 |
| 118 | 2035-08 | 1792.23 | 233.09 | 1559.14 | 106021.51 |
| 119 | 2035-09 | 1788.85 | 229.71 | 1559.14 | 104462.37 |
| 120 | 2035-10 | 1785.47 | 226.34 | 1559.14 | 102903.23 |
| 121 | 2035-11 | 1782.10 | 222.96 | 1559.14 | 101344.09 |
| 122 | 2035-12 | 1778.72 | 219.58 | 1559.14 | 99784.95 |
| 123 | 2036-01 | 1775.34 | 216.20 | 1559.14 | 98225.81 |
| 124 | 2036-02 | 1771.96 | 212.82 | 1559.14 | 96666.67 |
| 125 | 2036-03 | 1768.58 | 209.44 | 1559.14 | 95107.53 |
| 126 | 2036-04 | 1765.21 | 206.07 | 1559.14 | 93548.39 |
| 127 | 2036-05 | 1761.83 | 202.69 | 1559.14 | 91989.25 |
| 128 | 2036-06 | 1758.45 | 199.31 | 1559.14 | 90430.11 |
| 129 | 2036-07 | 1755.07 | 195.93 | 1559.14 | 88870.97 |
| 130 | 2036-08 | 1751.69 | 192.55 | 1559.14 | 87311.83 |
| 131 | 2036-09 | 1748.32 | 189.18 | 1559.14 | 85752.69 |
| 132 | 2036-10 | 1744.94 | 185.80 | 1559.14 | 84193.55 |
| 133 | 2036-11 | 1741.56 | 182.42 | 1559.14 | 82634.41 |
| 134 | 2036-12 | 1738.18 | 179.04 | 1559.14 | 81075.27 |
| 135 | 2037-01 | 1734.80 | 175.66 | 1559.14 | 79516.13 |
| 136 | 2037-02 | 1731.42 | 172.28 | 1559.14 | 77956.99 |
| 137 | 2037-03 | 1728.05 | 168.91 | 1559.14 | 76397.85 |
| 138 | 2037-04 | 1724.67 | 165.53 | 1559.14 | 74838.71 |
| 139 | 2037-05 | 1721.29 | 162.15 | 1559.14 | 73279.57 |
| 140 | 2037-06 | 1717.91 | 158.77 | 1559.14 | 71720.43 |
| 141 | 2037-07 | 1714.53 | 155.39 | 1559.14 | 70161.29 |
| 142 | 2037-08 | 1711.16 | 152.02 | 1559.14 | 68602.15 |
| 143 | 2037-09 | 1707.78 | 148.64 | 1559.14 | 67043.01 |
| 144 | 2037-10 | 1704.40 | 145.26 | 1559.14 | 65483.87 |
| 145 | 2037-11 | 1701.02 | 141.88 | 1559.14 | 63924.73 |
| 146 | 2037-12 | 1697.64 | 138.50 | 1559.14 | 62365.59 |
| 147 | 2038-01 | 1694.27 | 135.13 | 1559.14 | 60806.45 |
| 148 | 2038-02 | 1690.89 | 131.75 | 1559.14 | 59247.31 |
| 149 | 2038-03 | 1687.51 | 128.37 | 1559.14 | 57688.17 |
| 150 | 2038-04 | 1684.13 | 124.99 | 1559.14 | 56129.03 |
| 151 | 2038-05 | 1680.75 | 121.61 | 1559.14 | 54569.89 |
| 152 | 2038-06 | 1677.37 | 118.23 | 1559.14 | 53010.75 |
| 153 | 2038-07 | 1674.00 | 114.86 | 1559.14 | 51451.61 |
| 154 | 2038-08 | 1670.62 | 111.48 | 1559.14 | 49892.47 |
| 155 | 2038-09 | 1667.24 | 108.10 | 1559.14 | 48333.33 |
| 156 | 2038-10 | 1663.86 | 104.72 | 1559.14 | 46774.19 |
| 157 | 2038-11 | 1660.48 | 101.34 | 1559.14 | 45215.05 |
| 158 | 2038-12 | 1657.11 | 97.97 | 1559.14 | 43655.91 |
| 159 | 2039-01 | 1653.73 | 94.59 | 1559.14 | 42096.77 |
| 160 | 2039-02 | 1650.35 | 91.21 | 1559.14 | 40537.63 |
| 161 | 2039-03 | 1646.97 | 87.83 | 1559.14 | 38978.49 |
| 162 | 2039-04 | 1643.59 | 84.45 | 1559.14 | 37419.35 |
| 163 | 2039-05 | 1640.22 | 81.08 | 1559.14 | 35860.22 |
| 164 | 2039-06 | 1636.84 | 77.70 | 1559.14 | 34301.08 |
| 165 | 2039-07 | 1633.46 | 74.32 | 1559.14 | 32741.94 |
| 166 | 2039-08 | 1630.08 | 70.94 | 1559.14 | 31182.80 |
| 167 | 2039-09 | 1626.70 | 67.56 | 1559.14 | 29623.66 |
| 168 | 2039-10 | 1623.32 | 64.18 | 1559.14 | 28064.52 |
| 169 | 2039-11 | 1619.95 | 60.81 | 1559.14 | 26505.38 |
| 170 | 2039-12 | 1616.57 | 57.43 | 1559.14 | 24946.24 |
| 171 | 2040-01 | 1613.19 | 54.05 | 1559.14 | 23387.10 |
| 172 | 2040-02 | 1609.81 | 50.67 | 1559.14 | 21827.96 |
| 173 | 2040-03 | 1606.43 | 47.29 | 1559.14 | 20268.82 |
| 174 | 2040-04 | 1603.06 | 43.92 | 1559.14 | 18709.68 |
| 175 | 2040-05 | 1599.68 | 40.54 | 1559.14 | 17150.54 |
| 176 | 2040-06 | 1596.30 | 37.16 | 1559.14 | 15591.40 |
| 177 | 2040-07 | 1592.92 | 33.78 | 1559.14 | 14032.26 |
| 178 | 2040-08 | 1589.54 | 30.40 | 1559.14 | 12473.12 |
| 179 | 2040-09 | 1586.16 | 27.03 | 1559.14 | 10913.98 |
| 180 | 2040-10 | 1582.79 | 23.65 | 1559.14 | 9354.84 |
| 181 | 2040-11 | 1579.41 | 20.27 | 1559.14 | 7795.70 |
| 182 | 2040-12 | 1576.03 | 16.89 | 1559.14 | 6236.56 |
| 183 | 2041-01 | 1572.65 | 13.51 | 1559.14 | 4677.42 |
| 184 | 2041-02 | 1569.27 | 10.13 | 1559.14 | 3118.28 |
| 185 | 2041-03 | 1565.90 | 6.76 | 1559.14 | 1559.14 |
| 186 | 2041-04 | 1562.52 | 3.38 | 1559.14 | 0.00 |