贷款29.22万（公积金贷款）房贷，还款19年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：29.22万
还款月数：19年
每月还款：1661.27元
利息总额：8.66万
本息合计：37.88万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2027-10 | 1661.27 | 694.00 | 967.27 | 291242.73 |
| 2 | 2027-11 | 1661.27 | 691.70 | 969.57 | 290273.16 |
| 3 | 2027-12 | 1661.27 | 689.40 | 971.87 | 289301.28 |
| 4 | 2028-01 | 1661.27 | 687.09 | 974.18 | 288327.10 |
| 5 | 2028-02 | 1661.27 | 684.78 | 976.49 | 287350.61 |
| 6 | 2028-03 | 1661.27 | 682.46 | 978.81 | 286371.79 |
| 7 | 2028-04 | 1661.27 | 680.13 | 981.14 | 285390.66 |
| 8 | 2028-05 | 1661.27 | 677.80 | 983.47 | 284407.19 |
| 9 | 2028-06 | 1661.27 | 675.47 | 985.80 | 283421.38 |
| 10 | 2028-07 | 1661.27 | 673.13 | 988.15 | 282433.24 |
| 11 | 2028-08 | 1661.27 | 670.78 | 990.49 | 281442.74 |
| 12 | 2028-09 | 1661.27 | 668.43 | 992.85 | 280449.90 |
| 13 | 2028-10 | 1661.27 | 666.07 | 995.20 | 279454.70 |
| 14 | 2028-11 | 1661.27 | 663.70 | 997.57 | 278457.13 |
| 15 | 2028-12 | 1661.27 | 661.34 | 999.94 | 277457.19 |
| 16 | 2029-01 | 1661.27 | 658.96 | 1002.31 | 276454.88 |
| 17 | 2029-02 | 1661.27 | 656.58 | 1004.69 | 275450.19 |
| 18 | 2029-03 | 1661.27 | 654.19 | 1007.08 | 274443.11 |
| 19 | 2029-04 | 1661.27 | 651.80 | 1009.47 | 273433.64 |
| 20 | 2029-05 | 1661.27 | 649.40 | 1011.87 | 272421.78 |
| 21 | 2029-06 | 1661.27 | 647.00 | 1014.27 | 271407.51 |
| 22 | 2029-07 | 1661.27 | 644.59 | 1016.68 | 270390.83 |
| 23 | 2029-08 | 1661.27 | 642.18 | 1019.09 | 269371.74 |
| 24 | 2029-09 | 1661.27 | 639.76 | 1021.51 | 268350.22 |
| 25 | 2029-10 | 1661.27 | 637.33 | 1023.94 | 267326.28 |
| 26 | 2029-11 | 1661.27 | 634.90 | 1026.37 | 266299.91 |
| 27 | 2029-12 | 1661.27 | 632.46 | 1028.81 | 265271.10 |
| 28 | 2030-01 | 1661.27 | 630.02 | 1031.25 | 264239.85 |
| 29 | 2030-02 | 1661.27 | 627.57 | 1033.70 | 263206.15 |
| 30 | 2030-03 | 1661.27 | 625.11 | 1036.16 | 262169.99 |
| 31 | 2030-04 | 1661.27 | 622.65 | 1038.62 | 261131.37 |
| 32 | 2030-05 | 1661.27 | 620.19 | 1041.08 | 260090.29 |
| 33 | 2030-06 | 1661.27 | 617.71 | 1043.56 | 259046.73 |
| 34 | 2030-07 | 1661.27 | 615.24 | 1046.04 | 258000.69 |
| 35 | 2030-08 | 1661.27 | 612.75 | 1048.52 | 256952.17 |
| 36 | 2030-09 | 1661.27 | 610.26 | 1051.01 | 255901.16 |
| 37 | 2030-10 | 1661.27 | 607.77 | 1053.51 | 254847.66 |
| 38 | 2030-11 | 1661.27 | 605.26 | 1056.01 | 253791.65 |
| 39 | 2030-12 | 1661.27 | 602.76 | 1058.52 | 252733.13 |
| 40 | 2031-01 | 1661.27 | 600.24 | 1061.03 | 251672.10 |
| 41 | 2031-02 | 1661.27 | 597.72 | 1063.55 | 250608.55 |
| 42 | 2031-03 | 1661.27 | 595.20 | 1066.08 | 249542.48 |
| 43 | 2031-04 | 1661.27 | 592.66 | 1068.61 | 248473.87 |
| 44 | 2031-05 | 1661.27 | 590.13 | 1071.15 | 247402.72 |
| 45 | 2031-06 | 1661.27 | 587.58 | 1073.69 | 246329.03 |
| 46 | 2031-07 | 1661.27 | 585.03 | 1076.24 | 245252.79 |
| 47 | 2031-08 | 1661.27 | 582.48 | 1078.80 | 244173.99 |
| 48 | 2031-09 | 1661.27 | 579.91 | 1081.36 | 243092.64 |
| 49 | 2031-10 | 1661.27 | 577.35 | 1083.93 | 242008.71 |
| 50 | 2031-11 | 1661.27 | 574.77 | 1086.50 | 240922.21 |
| 51 | 2031-12 | 1661.27 | 572.19 | 1089.08 | 239833.13 |
| 52 | 2032-01 | 1661.27 | 569.60 | 1091.67 | 238741.46 |
| 53 | 2032-02 | 1661.27 | 567.01 | 1094.26 | 237647.20 |
| 54 | 2032-03 | 1661.27 | 564.41 | 1096.86 | 236550.34 |
| 55 | 2032-04 | 1661.27 | 561.81 | 1099.46 | 235450.87 |
| 56 | 2032-05 | 1661.27 | 559.20 | 1102.08 | 234348.80 |
| 57 | 2032-06 | 1661.27 | 556.58 | 1104.69 | 233244.11 |
| 58 | 2032-07 | 1661.27 | 553.95 | 1107.32 | 232136.79 |
| 59 | 2032-08 | 1661.27 | 551.32 | 1109.95 | 231026.84 |
| 60 | 2032-09 | 1661.27 | 548.69 | 1112.58 | 229914.26 |
| 61 | 2032-10 | 1661.27 | 546.05 | 1115.23 | 228799.03 |
| 62 | 2032-11 | 1661.27 | 543.40 | 1117.87 | 227681.16 |
| 63 | 2032-12 | 1661.27 | 540.74 | 1120.53 | 226560.63 |
| 64 | 2033-01 | 1661.27 | 538.08 | 1123.19 | 225437.44 |
| 65 | 2033-02 | 1661.27 | 535.41 | 1125.86 | 224311.58 |
| 66 | 2033-03 | 1661.27 | 532.74 | 1128.53 | 223183.05 |
| 67 | 2033-04 | 1661.27 | 530.06 | 1131.21 | 222051.84 |
| 68 | 2033-05 | 1661.27 | 527.37 | 1133.90 | 220917.94 |
| 69 | 2033-06 | 1661.27 | 524.68 | 1136.59 | 219781.35 |
| 70 | 2033-07 | 1661.27 | 521.98 | 1139.29 | 218642.06 |
| 71 | 2033-08 | 1661.27 | 519.27 | 1142.00 | 217500.06 |
| 72 | 2033-09 | 1661.27 | 516.56 | 1144.71 | 216355.35 |
| 73 | 2033-10 | 1661.27 | 513.84 | 1147.43 | 215207.92 |
| 74 | 2033-11 | 1661.27 | 511.12 | 1150.15 | 214057.77 |
| 75 | 2033-12 | 1661.27 | 508.39 | 1152.88 | 212904.89 |
| 76 | 2034-01 | 1661.27 | 505.65 | 1155.62 | 211749.27 |
| 77 | 2034-02 | 1661.27 | 502.90 | 1158.37 | 210590.90 |
| 78 | 2034-03 | 1661.27 | 500.15 | 1161.12 | 209429.78 |
| 79 | 2034-04 | 1661.27 | 497.40 | 1163.88 | 208265.90 |
| 80 | 2034-05 | 1661.27 | 494.63 | 1166.64 | 207099.26 |
| 81 | 2034-06 | 1661.27 | 491.86 | 1169.41 | 205929.85 |
| 82 | 2034-07 | 1661.27 | 489.08 | 1172.19 | 204757.66 |
| 83 | 2034-08 | 1661.27 | 486.30 | 1174.97 | 203582.69 |
| 84 | 2034-09 | 1661.27 | 483.51 | 1177.76 | 202404.93 |
| 85 | 2034-10 | 1661.27 | 480.71 | 1180.56 | 201224.37 |
| 86 | 2034-11 | 1661.27 | 477.91 | 1183.36 | 200041.01 |
| 87 | 2034-12 | 1661.27 | 475.10 | 1186.17 | 198854.83 |
| 88 | 2035-01 | 1661.27 | 472.28 | 1188.99 | 197665.84 |
| 89 | 2035-02 | 1661.27 | 469.46 | 1191.82 | 196474.03 |
| 90 | 2035-03 | 1661.27 | 466.63 | 1194.65 | 195279.38 |
| 91 | 2035-04 | 1661.27 | 463.79 | 1197.48 | 194081.90 |
| 92 | 2035-05 | 1661.27 | 460.94 | 1200.33 | 192881.57 |
| 93 | 2035-06 | 1661.27 | 458.09 | 1203.18 | 191678.39 |
| 94 | 2035-07 | 1661.27 | 455.24 | 1206.04 | 190472.36 |
| 95 | 2035-08 | 1661.27 | 452.37 | 1208.90 | 189263.46 |
| 96 | 2035-09 | 1661.27 | 449.50 | 1211.77 | 188051.69 |
| 97 | 2035-10 | 1661.27 | 446.62 | 1214.65 | 186837.04 |
| 98 | 2035-11 | 1661.27 | 443.74 | 1217.53 | 185619.50 |
| 99 | 2035-12 | 1661.27 | 440.85 | 1220.43 | 184399.08 |
| 100 | 2036-01 | 1661.27 | 437.95 | 1223.32 | 183175.75 |
| 101 | 2036-02 | 1661.27 | 435.04 | 1226.23 | 181949.52 |
| 102 | 2036-03 | 1661.27 | 432.13 | 1229.14 | 180720.38 |
| 103 | 2036-04 | 1661.27 | 429.21 | 1232.06 | 179488.32 |
| 104 | 2036-05 | 1661.27 | 426.28 | 1234.99 | 178253.34 |
| 105 | 2036-06 | 1661.27 | 423.35 | 1237.92 | 177015.42 |
| 106 | 2036-07 | 1661.27 | 420.41 | 1240.86 | 175774.56 |
| 107 | 2036-08 | 1661.27 | 417.46 | 1243.81 | 174530.75 |
| 108 | 2036-09 | 1661.27 | 414.51 | 1246.76 | 173283.99 |
| 109 | 2036-10 | 1661.27 | 411.55 | 1249.72 | 172034.26 |
| 110 | 2036-11 | 1661.27 | 408.58 | 1252.69 | 170781.57 |
| 111 | 2036-12 | 1661.27 | 405.61 | 1255.67 | 169525.91 |
| 112 | 2037-01 | 1661.27 | 402.62 | 1258.65 | 168267.26 |
| 113 | 2037-02 | 1661.27 | 399.63 | 1261.64 | 167005.62 |
| 114 | 2037-03 | 1661.27 | 396.64 | 1264.63 | 165740.99 |
| 115 | 2037-04 | 1661.27 | 393.63 | 1267.64 | 164473.35 |
| 116 | 2037-05 | 1661.27 | 390.62 | 1270.65 | 163202.71 |
| 117 | 2037-06 | 1661.27 | 387.61 | 1273.67 | 161929.04 |
| 118 | 2037-07 | 1661.27 | 384.58 | 1276.69 | 160652.35 |
| 119 | 2037-08 | 1661.27 | 381.55 | 1279.72 | 159372.63 |
| 120 | 2037-09 | 1661.27 | 378.51 | 1282.76 | 158089.87 |
| 121 | 2037-10 | 1661.27 | 375.46 | 1285.81 | 156804.06 |
| 122 | 2037-11 | 1661.27 | 372.41 | 1288.86 | 155515.20 |
| 123 | 2037-12 | 1661.27 | 369.35 | 1291.92 | 154223.27 |
| 124 | 2038-01 | 1661.27 | 366.28 | 1294.99 | 152928.28 |
| 125 | 2038-02 | 1661.27 | 363.20 | 1298.07 | 151630.22 |
| 126 | 2038-03 | 1661.27 | 360.12 | 1301.15 | 150329.07 |
| 127 | 2038-04 | 1661.27 | 357.03 | 1304.24 | 149024.83 |
| 128 | 2038-05 | 1661.27 | 353.93 | 1307.34 | 147717.49 |
| 129 | 2038-06 | 1661.27 | 350.83 | 1310.44 | 146407.05 |
| 130 | 2038-07 | 1661.27 | 347.72 | 1313.55 | 145093.49 |
| 131 | 2038-08 | 1661.27 | 344.60 | 1316.67 | 143776.82 |
| 132 | 2038-09 | 1661.27 | 341.47 | 1319.80 | 142457.02 |
| 133 | 2038-10 | 1661.27 | 338.34 | 1322.94 | 141134.08 |
| 134 | 2038-11 | 1661.27 | 335.19 | 1326.08 | 139808.00 |
| 135 | 2038-12 | 1661.27 | 332.04 | 1329.23 | 138478.77 |
| 136 | 2039-01 | 1661.27 | 328.89 | 1332.38 | 137146.39 |
| 137 | 2039-02 | 1661.27 | 325.72 | 1335.55 | 135810.84 |
| 138 | 2039-03 | 1661.27 | 322.55 | 1338.72 | 134472.12 |
| 139 | 2039-04 | 1661.27 | 319.37 | 1341.90 | 133130.22 |
| 140 | 2039-05 | 1661.27 | 316.18 | 1345.09 | 131785.13 |
| 141 | 2039-06 | 1661.27 | 312.99 | 1348.28 | 130436.85 |
| 142 | 2039-07 | 1661.27 | 309.79 | 1351.48 | 129085.37 |
| 143 | 2039-08 | 1661.27 | 306.58 | 1354.69 | 127730.67 |
| 144 | 2039-09 | 1661.27 | 303.36 | 1357.91 | 126372.76 |
| 145 | 2039-10 | 1661.27 | 300.14 | 1361.14 | 125011.62 |
| 146 | 2039-11 | 1661.27 | 296.90 | 1364.37 | 123647.25 |
| 147 | 2039-12 | 1661.27 | 293.66 | 1367.61 | 122279.65 |
| 148 | 2040-01 | 1661.27 | 290.41 | 1370.86 | 120908.79 |
| 149 | 2040-02 | 1661.27 | 287.16 | 1374.11 | 119534.67 |
| 150 | 2040-03 | 1661.27 | 283.89 | 1377.38 | 118157.30 |
| 151 | 2040-04 | 1661.27 | 280.62 | 1380.65 | 116776.65 |
| 152 | 2040-05 | 1661.27 | 277.34 | 1383.93 | 115392.72 |
| 153 | 2040-06 | 1661.27 | 274.06 | 1387.21 | 114005.51 |
| 154 | 2040-07 | 1661.27 | 270.76 | 1390.51 | 112615.00 |
| 155 | 2040-08 | 1661.27 | 267.46 | 1393.81 | 111221.19 |
| 156 | 2040-09 | 1661.27 | 264.15 | 1397.12 | 109824.07 |
| 157 | 2040-10 | 1661.27 | 260.83 | 1400.44 | 108423.63 |
| 158 | 2040-11 | 1661.27 | 257.51 | 1403.77 | 107019.86 |
| 159 | 2040-12 | 1661.27 | 254.17 | 1407.10 | 105612.76 |
| 160 | 2041-01 | 1661.27 | 250.83 | 1410.44 | 104202.32 |
| 161 | 2041-02 | 1661.27 | 247.48 | 1413.79 | 102788.53 |
| 162 | 2041-03 | 1661.27 | 244.12 | 1417.15 | 101371.38 |
| 163 | 2041-04 | 1661.27 | 240.76 | 1420.51 | 99950.87 |
| 164 | 2041-05 | 1661.27 | 237.38 | 1423.89 | 98526.98 |
| 165 | 2041-06 | 1661.27 | 234.00 | 1427.27 | 97099.71 |
| 166 | 2041-07 | 1661.27 | 230.61 | 1430.66 | 95669.05 |
| 167 | 2041-08 | 1661.27 | 227.21 | 1434.06 | 94234.99 |
| 168 | 2041-09 | 1661.27 | 223.81 | 1437.46 | 92797.53 |
| 169 | 2041-10 | 1661.27 | 220.39 | 1440.88 | 91356.65 |
| 170 | 2041-11 | 1661.27 | 216.97 | 1444.30 | 89912.35 |
| 171 | 2041-12 | 1661.27 | 213.54 | 1447.73 | 88464.62 |
| 172 | 2042-01 | 1661.27 | 210.10 | 1451.17 | 87013.45 |
| 173 | 2042-02 | 1661.27 | 206.66 | 1454.61 | 85558.84 |
| 174 | 2042-03 | 1661.27 | 203.20 | 1458.07 | 84100.77 |
| 175 | 2042-04 | 1661.27 | 199.74 | 1461.53 | 82639.24 |
| 176 | 2042-05 | 1661.27 | 196.27 | 1465.00 | 81174.23 |
| 177 | 2042-06 | 1661.27 | 192.79 | 1468.48 | 79705.75 |
| 178 | 2042-07 | 1661.27 | 189.30 | 1471.97 | 78233.78 |
| 179 | 2042-08 | 1661.27 | 185.81 | 1475.47 | 76758.31 |
| 180 | 2042-09 | 1661.27 | 182.30 | 1478.97 | 75279.34 |
| 181 | 2042-10 | 1661.27 | 178.79 | 1482.48 | 73796.86 |
| 182 | 2042-11 | 1661.27 | 175.27 | 1486.00 | 72310.86 |
| 183 | 2042-12 | 1661.27 | 171.74 | 1489.53 | 70821.32 |
| 184 | 2043-01 | 1661.27 | 168.20 | 1493.07 | 69328.25 |
| 185 | 2043-02 | 1661.27 | 164.65 | 1496.62 | 67831.63 |
| 186 | 2043-03 | 1661.27 | 161.10 | 1500.17 | 66331.46 |
| 187 | 2043-04 | 1661.27 | 157.54 | 1503.73 | 64827.73 |
| 188 | 2043-05 | 1661.27 | 153.97 | 1507.31 | 63320.42 |
| 189 | 2043-06 | 1661.27 | 150.39 | 1510.89 | 61809.54 |
| 190 | 2043-07 | 1661.27 | 146.80 | 1514.47 | 60295.06 |
| 191 | 2043-08 | 1661.27 | 143.20 | 1518.07 | 58776.99 |
| 192 | 2043-09 | 1661.27 | 139.60 | 1521.68 | 57255.32 |
| 193 | 2043-10 | 1661.27 | 135.98 | 1525.29 | 55730.03 |
| 194 | 2043-11 | 1661.27 | 132.36 | 1528.91 | 54201.11 |
| 195 | 2043-12 | 1661.27 | 128.73 | 1532.54 | 52668.57 |
| 196 | 2044-01 | 1661.27 | 125.09 | 1536.18 | 51132.39 |
| 197 | 2044-02 | 1661.27 | 121.44 | 1539.83 | 49592.55 |
| 198 | 2044-03 | 1661.27 | 117.78 | 1543.49 | 48049.06 |
| 199 | 2044-04 | 1661.27 | 114.12 | 1547.16 | 46501.91 |
| 200 | 2044-05 | 1661.27 | 110.44 | 1550.83 | 44951.08 |
| 201 | 2044-06 | 1661.27 | 106.76 | 1554.51 | 43396.57 |
| 202 | 2044-07 | 1661.27 | 103.07 | 1558.20 | 41838.36 |
| 203 | 2044-08 | 1661.27 | 99.37 | 1561.91 | 40276.46 |
| 204 | 2044-09 | 1661.27 | 95.66 | 1565.62 | 38710.84 |
| 205 | 2044-10 | 1661.27 | 91.94 | 1569.33 | 37141.51 |
| 206 | 2044-11 | 1661.27 | 88.21 | 1573.06 | 35568.45 |
| 207 | 2044-12 | 1661.27 | 84.48 | 1576.80 | 33991.65 |
| 208 | 2045-01 | 1661.27 | 80.73 | 1580.54 | 32411.11 |
| 209 | 2045-02 | 1661.27 | 76.98 | 1584.30 | 30826.81 |
| 210 | 2045-03 | 1661.27 | 73.21 | 1588.06 | 29238.76 |
| 211 | 2045-04 | 1661.27 | 69.44 | 1591.83 | 27646.93 |
| 212 | 2045-05 | 1661.27 | 65.66 | 1595.61 | 26051.32 |
| 213 | 2045-06 | 1661.27 | 61.87 | 1599.40 | 24451.92 |
| 214 | 2045-07 | 1661.27 | 58.07 | 1603.20 | 22848.72 |
| 215 | 2045-08 | 1661.27 | 54.27 | 1607.01 | 21241.71 |
| 216 | 2045-09 | 1661.27 | 50.45 | 1610.82 | 19630.89 |
| 217 | 2045-10 | 1661.27 | 46.62 | 1614.65 | 18016.24 |
| 218 | 2045-11 | 1661.27 | 42.79 | 1618.48 | 16397.76 |
| 219 | 2045-12 | 1661.27 | 38.94 | 1622.33 | 14775.43 |
| 220 | 2046-01 | 1661.27 | 35.09 | 1626.18 | 13149.25 |
| 221 | 2046-02 | 1661.27 | 31.23 | 1630.04 | 11519.21 |
| 222 | 2046-03 | 1661.27 | 27.36 | 1633.91 | 9885.30 |
| 223 | 2046-04 | 1661.27 | 23.48 | 1637.79 | 8247.50 |
| 224 | 2046-05 | 1661.27 | 19.59 | 1641.68 | 6605.82 |
| 225 | 2046-06 | 1661.27 | 15.69 | 1645.58 | 4960.24 |
| 226 | 2046-07 | 1661.27 | 11.78 | 1649.49 | 3310.74 |
| 227 | 2046-08 | 1661.27 | 7.86 | 1653.41 | 1657.34 |
| 228 | 2046-09 | 1661.27 | 3.94 | 1657.34 | 0.00 |
等额本金还款方式：
贷款总额：29.22万
还款月数：19年
首月还款：1975.62元
每月递减：3.04元
利息总额：7.95万
本息合计：37.17万
节省利息：7097.07元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2027-10 | 1975.62 | 694.00 | 1281.62 | 290928.38 |
| 2 | 2027-11 | 1972.58 | 690.95 | 1281.62 | 289646.75 |
| 3 | 2027-12 | 1969.53 | 687.91 | 1281.62 | 288365.13 |
| 4 | 2028-01 | 1966.49 | 684.87 | 1281.62 | 287083.51 |
| 5 | 2028-02 | 1963.45 | 681.82 | 1281.62 | 285801.89 |
| 6 | 2028-03 | 1960.40 | 678.78 | 1281.62 | 284520.26 |
| 7 | 2028-04 | 1957.36 | 675.74 | 1281.62 | 283238.64 |
| 8 | 2028-05 | 1954.31 | 672.69 | 1281.62 | 281957.02 |
| 9 | 2028-06 | 1951.27 | 669.65 | 1281.62 | 280675.39 |
| 10 | 2028-07 | 1948.23 | 666.60 | 1281.62 | 279393.77 |
| 11 | 2028-08 | 1945.18 | 663.56 | 1281.62 | 278112.15 |
| 12 | 2028-09 | 1942.14 | 660.52 | 1281.62 | 276830.53 |
| 13 | 2028-10 | 1939.10 | 657.47 | 1281.62 | 275548.90 |
| 14 | 2028-11 | 1936.05 | 654.43 | 1281.62 | 274267.28 |
| 15 | 2028-12 | 1933.01 | 651.38 | 1281.62 | 272985.66 |
| 16 | 2029-01 | 1929.96 | 648.34 | 1281.62 | 271704.04 |
| 17 | 2029-02 | 1926.92 | 645.30 | 1281.62 | 270422.41 |
| 18 | 2029-03 | 1923.88 | 642.25 | 1281.62 | 269140.79 |
| 19 | 2029-04 | 1920.83 | 639.21 | 1281.62 | 267859.17 |
| 20 | 2029-05 | 1917.79 | 636.17 | 1281.62 | 266577.54 |
| 21 | 2029-06 | 1914.74 | 633.12 | 1281.62 | 265295.92 |
| 22 | 2029-07 | 1911.70 | 630.08 | 1281.62 | 264014.30 |
| 23 | 2029-08 | 1908.66 | 627.03 | 1281.62 | 262732.68 |
| 24 | 2029-09 | 1905.61 | 623.99 | 1281.62 | 261451.05 |
| 25 | 2029-10 | 1902.57 | 620.95 | 1281.62 | 260169.43 |
| 26 | 2029-11 | 1899.53 | 617.90 | 1281.62 | 258887.81 |
| 27 | 2029-12 | 1896.48 | 614.86 | 1281.62 | 257606.18 |
| 28 | 2030-01 | 1893.44 | 611.81 | 1281.62 | 256324.56 |
| 29 | 2030-02 | 1890.39 | 608.77 | 1281.62 | 255042.94 |
| 30 | 2030-03 | 1887.35 | 605.73 | 1281.62 | 253761.32 |
| 31 | 2030-04 | 1884.31 | 602.68 | 1281.62 | 252479.69 |
| 32 | 2030-05 | 1881.26 | 599.64 | 1281.62 | 251198.07 |
| 33 | 2030-06 | 1878.22 | 596.60 | 1281.62 | 249916.45 |
| 34 | 2030-07 | 1875.17 | 593.55 | 1281.62 | 248634.82 |
| 35 | 2030-08 | 1872.13 | 590.51 | 1281.62 | 247353.20 |
| 36 | 2030-09 | 1869.09 | 587.46 | 1281.62 | 246071.58 |
| 37 | 2030-10 | 1866.04 | 584.42 | 1281.62 | 244789.96 |
| 38 | 2030-11 | 1863.00 | 581.38 | 1281.62 | 243508.33 |
| 39 | 2030-12 | 1859.96 | 578.33 | 1281.62 | 242226.71 |
| 40 | 2031-01 | 1856.91 | 575.29 | 1281.62 | 240945.09 |
| 41 | 2031-02 | 1853.87 | 572.24 | 1281.62 | 239663.46 |
| 42 | 2031-03 | 1850.82 | 569.20 | 1281.62 | 238381.84 |
| 43 | 2031-04 | 1847.78 | 566.16 | 1281.62 | 237100.22 |
| 44 | 2031-05 | 1844.74 | 563.11 | 1281.62 | 235818.60 |
| 45 | 2031-06 | 1841.69 | 560.07 | 1281.62 | 234536.97 |
| 46 | 2031-07 | 1838.65 | 557.03 | 1281.62 | 233255.35 |
| 47 | 2031-08 | 1835.60 | 553.98 | 1281.62 | 231973.73 |
| 48 | 2031-09 | 1832.56 | 550.94 | 1281.62 | 230692.11 |
| 49 | 2031-10 | 1829.52 | 547.89 | 1281.62 | 229410.48 |
| 50 | 2031-11 | 1826.47 | 544.85 | 1281.62 | 228128.86 |
| 51 | 2031-12 | 1823.43 | 541.81 | 1281.62 | 226847.24 |
| 52 | 2032-01 | 1820.38 | 538.76 | 1281.62 | 225565.61 |
| 53 | 2032-02 | 1817.34 | 535.72 | 1281.62 | 224283.99 |
| 54 | 2032-03 | 1814.30 | 532.67 | 1281.62 | 223002.37 |
| 55 | 2032-04 | 1811.25 | 529.63 | 1281.62 | 221720.75 |
| 56 | 2032-05 | 1808.21 | 526.59 | 1281.62 | 220439.12 |
| 57 | 2032-06 | 1805.17 | 523.54 | 1281.62 | 219157.50 |
| 58 | 2032-07 | 1802.12 | 520.50 | 1281.62 | 217875.88 |
| 59 | 2032-08 | 1799.08 | 517.46 | 1281.62 | 216594.25 |
| 60 | 2032-09 | 1796.03 | 514.41 | 1281.62 | 215312.63 |
| 61 | 2032-10 | 1792.99 | 511.37 | 1281.62 | 214031.01 |
| 62 | 2032-11 | 1789.95 | 508.32 | 1281.62 | 212749.39 |
| 63 | 2032-12 | 1786.90 | 505.28 | 1281.62 | 211467.76 |
| 64 | 2033-01 | 1783.86 | 502.24 | 1281.62 | 210186.14 |
| 65 | 2033-02 | 1780.81 | 499.19 | 1281.62 | 208904.52 |
| 66 | 2033-03 | 1777.77 | 496.15 | 1281.62 | 207622.89 |
| 67 | 2033-04 | 1774.73 | 493.10 | 1281.62 | 206341.27 |
| 68 | 2033-05 | 1771.68 | 490.06 | 1281.62 | 205059.65 |
| 69 | 2033-06 | 1768.64 | 487.02 | 1281.62 | 203778.03 |
| 70 | 2033-07 | 1765.60 | 483.97 | 1281.62 | 202496.40 |
| 71 | 2033-08 | 1762.55 | 480.93 | 1281.62 | 201214.78 |
| 72 | 2033-09 | 1759.51 | 477.89 | 1281.62 | 199933.16 |
| 73 | 2033-10 | 1756.46 | 474.84 | 1281.62 | 198651.54 |
| 74 | 2033-11 | 1753.42 | 471.80 | 1281.62 | 197369.91 |
| 75 | 2033-12 | 1750.38 | 468.75 | 1281.62 | 196088.29 |
| 76 | 2034-01 | 1747.33 | 465.71 | 1281.62 | 194806.67 |
| 77 | 2034-02 | 1744.29 | 462.67 | 1281.62 | 193525.04 |
| 78 | 2034-03 | 1741.24 | 459.62 | 1281.62 | 192243.42 |
| 79 | 2034-04 | 1738.20 | 456.58 | 1281.62 | 190961.80 |
| 80 | 2034-05 | 1735.16 | 453.53 | 1281.62 | 189680.18 |
| 81 | 2034-06 | 1732.11 | 450.49 | 1281.62 | 188398.55 |
| 82 | 2034-07 | 1729.07 | 447.45 | 1281.62 | 187116.93 |
| 83 | 2034-08 | 1726.03 | 444.40 | 1281.62 | 185835.31 |
| 84 | 2034-09 | 1722.98 | 441.36 | 1281.62 | 184553.68 |
| 85 | 2034-10 | 1719.94 | 438.31 | 1281.62 | 183272.06 |
| 86 | 2034-11 | 1716.89 | 435.27 | 1281.62 | 181990.44 |
| 87 | 2034-12 | 1713.85 | 432.23 | 1281.62 | 180708.82 |
| 88 | 2035-01 | 1710.81 | 429.18 | 1281.62 | 179427.19 |
| 89 | 2035-02 | 1707.76 | 426.14 | 1281.62 | 178145.57 |
| 90 | 2035-03 | 1704.72 | 423.10 | 1281.62 | 176863.95 |
| 91 | 2035-04 | 1701.67 | 420.05 | 1281.62 | 175582.32 |
| 92 | 2035-05 | 1698.63 | 417.01 | 1281.62 | 174300.70 |
| 93 | 2035-06 | 1695.59 | 413.96 | 1281.62 | 173019.08 |
| 94 | 2035-07 | 1692.54 | 410.92 | 1281.62 | 171737.46 |
| 95 | 2035-08 | 1689.50 | 407.88 | 1281.62 | 170455.83 |
| 96 | 2035-09 | 1686.46 | 404.83 | 1281.62 | 169174.21 |
| 97 | 2035-10 | 1683.41 | 401.79 | 1281.62 | 167892.59 |
| 98 | 2035-11 | 1680.37 | 398.74 | 1281.62 | 166610.96 |
| 99 | 2035-12 | 1677.32 | 395.70 | 1281.62 | 165329.34 |
| 100 | 2036-01 | 1674.28 | 392.66 | 1281.62 | 164047.72 |
| 101 | 2036-02 | 1671.24 | 389.61 | 1281.62 | 162766.10 |
| 102 | 2036-03 | 1668.19 | 386.57 | 1281.62 | 161484.47 |
| 103 | 2036-04 | 1665.15 | 383.53 | 1281.62 | 160202.85 |
| 104 | 2036-05 | 1662.10 | 380.48 | 1281.62 | 158921.23 |
| 105 | 2036-06 | 1659.06 | 377.44 | 1281.62 | 157639.61 |
| 106 | 2036-07 | 1656.02 | 374.39 | 1281.62 | 156357.98 |
| 107 | 2036-08 | 1652.97 | 371.35 | 1281.62 | 155076.36 |
| 108 | 2036-09 | 1649.93 | 368.31 | 1281.62 | 153794.74 |
| 109 | 2036-10 | 1646.89 | 365.26 | 1281.62 | 152513.11 |
| 110 | 2036-11 | 1643.84 | 362.22 | 1281.62 | 151231.49 |
| 111 | 2036-12 | 1640.80 | 359.17 | 1281.62 | 149949.87 |
| 112 | 2037-01 | 1637.75 | 356.13 | 1281.62 | 148668.25 |
| 113 | 2037-02 | 1634.71 | 353.09 | 1281.62 | 147386.62 |
| 114 | 2037-03 | 1631.67 | 350.04 | 1281.62 | 146105.00 |
| 115 | 2037-04 | 1628.62 | 347.00 | 1281.62 | 144823.38 |
| 116 | 2037-05 | 1625.58 | 343.96 | 1281.62 | 143541.75 |
| 117 | 2037-06 | 1622.53 | 340.91 | 1281.62 | 142260.13 |
| 118 | 2037-07 | 1619.49 | 337.87 | 1281.62 | 140978.51 |
| 119 | 2037-08 | 1616.45 | 334.82 | 1281.62 | 139696.89 |
| 120 | 2037-09 | 1613.40 | 331.78 | 1281.62 | 138415.26 |
| 121 | 2037-10 | 1610.36 | 328.74 | 1281.62 | 137133.64 |
| 122 | 2037-11 | 1607.32 | 325.69 | 1281.62 | 135852.02 |
| 123 | 2037-12 | 1604.27 | 322.65 | 1281.62 | 134570.39 |
| 124 | 2038-01 | 1601.23 | 319.60 | 1281.62 | 133288.77 |
| 125 | 2038-02 | 1598.18 | 316.56 | 1281.62 | 132007.15 |
| 126 | 2038-03 | 1595.14 | 313.52 | 1281.62 | 130725.53 |
| 127 | 2038-04 | 1592.10 | 310.47 | 1281.62 | 129443.90 |
| 128 | 2038-05 | 1589.05 | 307.43 | 1281.62 | 128162.28 |
| 129 | 2038-06 | 1586.01 | 304.39 | 1281.62 | 126880.66 |
| 130 | 2038-07 | 1582.96 | 301.34 | 1281.62 | 125599.04 |
| 131 | 2038-08 | 1579.92 | 298.30 | 1281.62 | 124317.41 |
| 132 | 2038-09 | 1576.88 | 295.25 | 1281.62 | 123035.79 |
| 133 | 2038-10 | 1573.83 | 292.21 | 1281.62 | 121754.17 |
| 134 | 2038-11 | 1570.79 | 289.17 | 1281.62 | 120472.54 |
| 135 | 2038-12 | 1567.75 | 286.12 | 1281.62 | 119190.92 |
| 136 | 2039-01 | 1564.70 | 283.08 | 1281.62 | 117909.30 |
| 137 | 2039-02 | 1561.66 | 280.03 | 1281.62 | 116627.68 |
| 138 | 2039-03 | 1558.61 | 276.99 | 1281.62 | 115346.05 |
| 139 | 2039-04 | 1555.57 | 273.95 | 1281.62 | 114064.43 |
| 140 | 2039-05 | 1552.53 | 270.90 | 1281.62 | 112782.81 |
| 141 | 2039-06 | 1549.48 | 267.86 | 1281.62 | 111501.18 |
| 142 | 2039-07 | 1546.44 | 264.82 | 1281.62 | 110219.56 |
| 143 | 2039-08 | 1543.39 | 261.77 | 1281.62 | 108937.94 |
| 144 | 2039-09 | 1540.35 | 258.73 | 1281.62 | 107656.32 |
| 145 | 2039-10 | 1537.31 | 255.68 | 1281.62 | 106374.69 |
| 146 | 2039-11 | 1534.26 | 252.64 | 1281.62 | 105093.07 |
| 147 | 2039-12 | 1531.22 | 249.60 | 1281.62 | 103811.45 |
| 148 | 2040-01 | 1528.17 | 246.55 | 1281.62 | 102529.82 |
| 149 | 2040-02 | 1525.13 | 243.51 | 1281.62 | 101248.20 |
| 150 | 2040-03 | 1522.09 | 240.46 | 1281.62 | 99966.58 |
| 151 | 2040-04 | 1519.04 | 237.42 | 1281.62 | 98684.96 |
| 152 | 2040-05 | 1516.00 | 234.38 | 1281.62 | 97403.33 |
| 153 | 2040-06 | 1512.96 | 231.33 | 1281.62 | 96121.71 |
| 154 | 2040-07 | 1509.91 | 228.29 | 1281.62 | 94840.09 |
| 155 | 2040-08 | 1506.87 | 225.25 | 1281.62 | 93558.46 |
| 156 | 2040-09 | 1503.82 | 222.20 | 1281.62 | 92276.84 |
| 157 | 2040-10 | 1500.78 | 219.16 | 1281.62 | 90995.22 |
| 158 | 2040-11 | 1497.74 | 216.11 | 1281.62 | 89713.60 |
| 159 | 2040-12 | 1494.69 | 213.07 | 1281.62 | 88431.97 |
| 160 | 2041-01 | 1491.65 | 210.03 | 1281.62 | 87150.35 |
| 161 | 2041-02 | 1488.60 | 206.98 | 1281.62 | 85868.73 |
| 162 | 2041-03 | 1485.56 | 203.94 | 1281.62 | 84587.11 |
| 163 | 2041-04 | 1482.52 | 200.89 | 1281.62 | 83305.48 |
| 164 | 2041-05 | 1479.47 | 197.85 | 1281.62 | 82023.86 |
| 165 | 2041-06 | 1476.43 | 194.81 | 1281.62 | 80742.24 |
| 166 | 2041-07 | 1473.39 | 191.76 | 1281.62 | 79460.61 |
| 167 | 2041-08 | 1470.34 | 188.72 | 1281.62 | 78178.99 |
| 168 | 2041-09 | 1467.30 | 185.68 | 1281.62 | 76897.37 |
| 169 | 2041-10 | 1464.25 | 182.63 | 1281.62 | 75615.75 |
| 170 | 2041-11 | 1461.21 | 179.59 | 1281.62 | 74334.12 |
| 171 | 2041-12 | 1458.17 | 176.54 | 1281.62 | 73052.50 |
| 172 | 2042-01 | 1455.12 | 173.50 | 1281.62 | 71770.88 |
| 173 | 2042-02 | 1452.08 | 170.46 | 1281.62 | 70489.25 |
| 174 | 2042-03 | 1449.03 | 167.41 | 1281.62 | 69207.63 |
| 175 | 2042-04 | 1445.99 | 164.37 | 1281.62 | 67926.01 |
| 176 | 2042-05 | 1442.95 | 161.32 | 1281.62 | 66644.39 |
| 177 | 2042-06 | 1439.90 | 158.28 | 1281.62 | 65362.76 |
| 178 | 2042-07 | 1436.86 | 155.24 | 1281.62 | 64081.14 |
| 179 | 2042-08 | 1433.82 | 152.19 | 1281.62 | 62799.52 |
| 180 | 2042-09 | 1430.77 | 149.15 | 1281.62 | 61517.89 |
| 181 | 2042-10 | 1427.73 | 146.10 | 1281.62 | 60236.27 |
| 182 | 2042-11 | 1424.68 | 143.06 | 1281.62 | 58954.65 |
| 183 | 2042-12 | 1421.64 | 140.02 | 1281.62 | 57673.03 |
| 184 | 2043-01 | 1418.60 | 136.97 | 1281.62 | 56391.40 |
| 185 | 2043-02 | 1415.55 | 133.93 | 1281.62 | 55109.78 |
| 186 | 2043-03 | 1412.51 | 130.89 | 1281.62 | 53828.16 |
| 187 | 2043-04 | 1409.46 | 127.84 | 1281.62 | 52546.54 |
| 188 | 2043-05 | 1406.42 | 124.80 | 1281.62 | 51264.91 |
| 189 | 2043-06 | 1403.38 | 121.75 | 1281.62 | 49983.29 |
| 190 | 2043-07 | 1400.33 | 118.71 | 1281.62 | 48701.67 |
| 191 | 2043-08 | 1397.29 | 115.67 | 1281.62 | 47420.04 |
| 192 | 2043-09 | 1394.25 | 112.62 | 1281.62 | 46138.42 |
| 193 | 2043-10 | 1391.20 | 109.58 | 1281.62 | 44856.80 |
| 194 | 2043-11 | 1388.16 | 106.53 | 1281.62 | 43575.18 |
| 195 | 2043-12 | 1385.11 | 103.49 | 1281.62 | 42293.55 |
| 196 | 2044-01 | 1382.07 | 100.45 | 1281.62 | 41011.93 |
| 197 | 2044-02 | 1379.03 | 97.40 | 1281.62 | 39730.31 |
| 198 | 2044-03 | 1375.98 | 94.36 | 1281.62 | 38448.68 |
| 199 | 2044-04 | 1372.94 | 91.32 | 1281.62 | 37167.06 |
| 200 | 2044-05 | 1369.89 | 88.27 | 1281.62 | 35885.44 |
| 201 | 2044-06 | 1366.85 | 85.23 | 1281.62 | 34603.82 |
| 202 | 2044-07 | 1363.81 | 82.18 | 1281.62 | 33322.19 |
| 203 | 2044-08 | 1360.76 | 79.14 | 1281.62 | 32040.57 |
| 204 | 2044-09 | 1357.72 | 76.10 | 1281.62 | 30758.95 |
| 205 | 2044-10 | 1354.68 | 73.05 | 1281.62 | 29477.32 |
| 206 | 2044-11 | 1351.63 | 70.01 | 1281.62 | 28195.70 |
| 207 | 2044-12 | 1348.59 | 66.96 | 1281.62 | 26914.08 |
| 208 | 2045-01 | 1345.54 | 63.92 | 1281.62 | 25632.46 |
| 209 | 2045-02 | 1342.50 | 60.88 | 1281.62 | 24350.83 |
| 210 | 2045-03 | 1339.46 | 57.83 | 1281.62 | 23069.21 |
| 211 | 2045-04 | 1336.41 | 54.79 | 1281.62 | 21787.59 |
| 212 | 2045-05 | 1333.37 | 51.75 | 1281.62 | 20505.96 |
| 213 | 2045-06 | 1330.32 | 48.70 | 1281.62 | 19224.34 |
| 214 | 2045-07 | 1327.28 | 45.66 | 1281.62 | 17942.72 |
| 215 | 2045-08 | 1324.24 | 42.61 | 1281.62 | 16661.10 |
| 216 | 2045-09 | 1321.19 | 39.57 | 1281.62 | 15379.47 |
| 217 | 2045-10 | 1318.15 | 36.53 | 1281.62 | 14097.85 |
| 218 | 2045-11 | 1315.11 | 33.48 | 1281.62 | 12816.23 |
| 219 | 2045-12 | 1312.06 | 30.44 | 1281.62 | 11534.61 |
| 220 | 2046-01 | 1309.02 | 27.39 | 1281.62 | 10252.98 |
| 221 | 2046-02 | 1305.97 | 24.35 | 1281.62 | 8971.36 |
| 222 | 2046-03 | 1302.93 | 21.31 | 1281.62 | 7689.74 |
| 223 | 2046-04 | 1299.89 | 18.26 | 1281.62 | 6408.11 |
| 224 | 2046-05 | 1296.84 | 15.22 | 1281.62 | 5126.49 |
| 225 | 2046-06 | 1293.80 | 12.18 | 1281.62 | 3844.87 |
| 226 | 2046-07 | 1290.75 | 9.13 | 1281.62 | 2563.25 |
| 227 | 2046-08 | 1287.71 | 6.09 | 1281.62 | 1281.62 |
| 228 | 2046-09 | 1284.67 | 3.04 | 1281.62 | 0.00 |