贷款29万（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：29万
还款月数：19年
每月还款：1706.47元
利息总额：9.91万
本息合计：38.91万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1706.47 | 785.42 | 921.05 | 289078.95 |
| 2 | 2025-02 | 1706.47 | 782.92 | 923.55 | 288155.40 |
| 3 | 2025-03 | 1706.47 | 780.42 | 926.05 | 287229.36 |
| 4 | 2025-04 | 1706.47 | 777.91 | 928.56 | 286300.80 |
| 5 | 2025-05 | 1706.47 | 775.40 | 931.07 | 285369.73 |
| 6 | 2025-06 | 1706.47 | 772.88 | 933.59 | 284436.14 |
| 7 | 2025-07 | 1706.47 | 770.35 | 936.12 | 283500.02 |
| 8 | 2025-08 | 1706.47 | 767.81 | 938.66 | 282561.36 |
| 9 | 2025-09 | 1706.47 | 765.27 | 941.20 | 281620.17 |
| 10 | 2025-10 | 1706.47 | 762.72 | 943.75 | 280676.42 |
| 11 | 2025-11 | 1706.47 | 760.17 | 946.30 | 279730.12 |
| 12 | 2025-12 | 1706.47 | 757.60 | 948.87 | 278781.25 |
| 13 | 2026-01 | 1706.47 | 755.03 | 951.44 | 277829.82 |
| 14 | 2026-02 | 1706.47 | 752.46 | 954.01 | 276875.80 |
| 15 | 2026-03 | 1706.47 | 749.87 | 956.60 | 275919.21 |
| 16 | 2026-04 | 1706.47 | 747.28 | 959.19 | 274960.02 |
| 17 | 2026-05 | 1706.47 | 744.68 | 961.78 | 273998.24 |
| 18 | 2026-06 | 1706.47 | 742.08 | 964.39 | 273033.85 |
| 19 | 2026-07 | 1706.47 | 739.47 | 967.00 | 272066.85 |
| 20 | 2026-08 | 1706.47 | 736.85 | 969.62 | 271097.23 |
| 21 | 2026-09 | 1706.47 | 734.22 | 972.25 | 270124.98 |
| 22 | 2026-10 | 1706.47 | 731.59 | 974.88 | 269150.10 |
| 23 | 2026-11 | 1706.47 | 728.95 | 977.52 | 268172.58 |
| 24 | 2026-12 | 1706.47 | 726.30 | 980.17 | 267192.41 |
| 25 | 2027-01 | 1706.47 | 723.65 | 982.82 | 266209.59 |
| 26 | 2027-02 | 1706.47 | 720.98 | 985.48 | 265224.11 |
| 27 | 2027-03 | 1706.47 | 718.32 | 988.15 | 264235.96 |
| 28 | 2027-04 | 1706.47 | 715.64 | 990.83 | 263245.13 |
| 29 | 2027-05 | 1706.47 | 712.96 | 993.51 | 262251.62 |
| 30 | 2027-06 | 1706.47 | 710.26 | 996.20 | 261255.41 |
| 31 | 2027-07 | 1706.47 | 707.57 | 998.90 | 260256.51 |
| 32 | 2027-08 | 1706.47 | 704.86 | 1001.61 | 259254.90 |
| 33 | 2027-09 | 1706.47 | 702.15 | 1004.32 | 258250.59 |
| 34 | 2027-10 | 1706.47 | 699.43 | 1007.04 | 257243.55 |
| 35 | 2027-11 | 1706.47 | 696.70 | 1009.77 | 256233.78 |
| 36 | 2027-12 | 1706.47 | 693.97 | 1012.50 | 255221.28 |
| 37 | 2028-01 | 1706.47 | 691.22 | 1015.24 | 254206.03 |
| 38 | 2028-02 | 1706.47 | 688.47 | 1017.99 | 253188.04 |
| 39 | 2028-03 | 1706.47 | 685.72 | 1020.75 | 252167.29 |
| 40 | 2028-04 | 1706.47 | 682.95 | 1023.51 | 251143.78 |
| 41 | 2028-05 | 1706.47 | 680.18 | 1026.29 | 250117.49 |
| 42 | 2028-06 | 1706.47 | 677.40 | 1029.07 | 249088.42 |
| 43 | 2028-07 | 1706.47 | 674.61 | 1031.85 | 248056.57 |
| 44 | 2028-08 | 1706.47 | 671.82 | 1034.65 | 247021.92 |
| 45 | 2028-09 | 1706.47 | 669.02 | 1037.45 | 245984.47 |
| 46 | 2028-10 | 1706.47 | 666.21 | 1040.26 | 244944.21 |
| 47 | 2028-11 | 1706.47 | 663.39 | 1043.08 | 243901.13 |
| 48 | 2028-12 | 1706.47 | 660.57 | 1045.90 | 242855.23 |
| 49 | 2029-01 | 1706.47 | 657.73 | 1048.73 | 241806.50 |
| 50 | 2029-02 | 1706.47 | 654.89 | 1051.58 | 240754.92 |
| 51 | 2029-03 | 1706.47 | 652.04 | 1054.42 | 239700.50 |
| 52 | 2029-04 | 1706.47 | 649.19 | 1057.28 | 238643.22 |
| 53 | 2029-05 | 1706.47 | 646.33 | 1060.14 | 237583.08 |
| 54 | 2029-06 | 1706.47 | 643.45 | 1063.01 | 236520.06 |
| 55 | 2029-07 | 1706.47 | 640.58 | 1065.89 | 235454.17 |
| 56 | 2029-08 | 1706.47 | 637.69 | 1068.78 | 234385.39 |
| 57 | 2029-09 | 1706.47 | 634.79 | 1071.67 | 233313.72 |
| 58 | 2029-10 | 1706.47 | 631.89 | 1074.58 | 232239.14 |
| 59 | 2029-11 | 1706.47 | 628.98 | 1077.49 | 231161.65 |
| 60 | 2029-12 | 1706.47 | 626.06 | 1080.41 | 230081.25 |
| 61 | 2030-01 | 1706.47 | 623.14 | 1083.33 | 228997.92 |
| 62 | 2030-02 | 1706.47 | 620.20 | 1086.27 | 227911.65 |
| 63 | 2030-03 | 1706.47 | 617.26 | 1089.21 | 226822.45 |
| 64 | 2030-04 | 1706.47 | 614.31 | 1092.16 | 225730.29 |
| 65 | 2030-05 | 1706.47 | 611.35 | 1095.12 | 224635.17 |
| 66 | 2030-06 | 1706.47 | 608.39 | 1098.08 | 223537.09 |
| 67 | 2030-07 | 1706.47 | 605.41 | 1101.05 | 222436.04 |
| 68 | 2030-08 | 1706.47 | 602.43 | 1104.04 | 221332.00 |
| 69 | 2030-09 | 1706.47 | 599.44 | 1107.03 | 220224.97 |
| 70 | 2030-10 | 1706.47 | 596.44 | 1110.03 | 219114.95 |
| 71 | 2030-11 | 1706.47 | 593.44 | 1113.03 | 218001.92 |
| 72 | 2030-12 | 1706.47 | 590.42 | 1116.05 | 216885.87 |
| 73 | 2031-01 | 1706.47 | 587.40 | 1119.07 | 215766.80 |
| 74 | 2031-02 | 1706.47 | 584.37 | 1122.10 | 214644.70 |
| 75 | 2031-03 | 1706.47 | 581.33 | 1125.14 | 213519.56 |
| 76 | 2031-04 | 1706.47 | 578.28 | 1128.19 | 212391.38 |
| 77 | 2031-05 | 1706.47 | 575.23 | 1131.24 | 211260.14 |
| 78 | 2031-06 | 1706.47 | 572.16 | 1134.31 | 210125.83 |
| 79 | 2031-07 | 1706.47 | 569.09 | 1137.38 | 208988.46 |
| 80 | 2031-08 | 1706.47 | 566.01 | 1140.46 | 207848.00 |
| 81 | 2031-09 | 1706.47 | 562.92 | 1143.55 | 206704.45 |
| 82 | 2031-10 | 1706.47 | 559.82 | 1146.64 | 205557.81 |
| 83 | 2031-11 | 1706.47 | 556.72 | 1149.75 | 204408.06 |
| 84 | 2031-12 | 1706.47 | 553.61 | 1152.86 | 203255.20 |
| 85 | 2032-01 | 1706.47 | 550.48 | 1155.99 | 202099.21 |
| 86 | 2032-02 | 1706.47 | 547.35 | 1159.12 | 200940.10 |
| 87 | 2032-03 | 1706.47 | 544.21 | 1162.26 | 199777.84 |
| 88 | 2032-04 | 1706.47 | 541.06 | 1165.40 | 198612.44 |
| 89 | 2032-05 | 1706.47 | 537.91 | 1168.56 | 197443.88 |
| 90 | 2032-06 | 1706.47 | 534.74 | 1171.72 | 196272.15 |
| 91 | 2032-07 | 1706.47 | 531.57 | 1174.90 | 195097.26 |
| 92 | 2032-08 | 1706.47 | 528.39 | 1178.08 | 193919.18 |
| 93 | 2032-09 | 1706.47 | 525.20 | 1181.27 | 192737.91 |
| 94 | 2032-10 | 1706.47 | 522.00 | 1184.47 | 191553.44 |
| 95 | 2032-11 | 1706.47 | 518.79 | 1187.68 | 190365.76 |
| 96 | 2032-12 | 1706.47 | 515.57 | 1190.89 | 189174.87 |
| 97 | 2033-01 | 1706.47 | 512.35 | 1194.12 | 187980.75 |
| 98 | 2033-02 | 1706.47 | 509.11 | 1197.35 | 186783.39 |
| 99 | 2033-03 | 1706.47 | 505.87 | 1200.60 | 185582.80 |
| 100 | 2033-04 | 1706.47 | 502.62 | 1203.85 | 184378.95 |
| 101 | 2033-05 | 1706.47 | 499.36 | 1207.11 | 183171.84 |
| 102 | 2033-06 | 1706.47 | 496.09 | 1210.38 | 181961.46 |
| 103 | 2033-07 | 1706.47 | 492.81 | 1213.66 | 180747.81 |
| 104 | 2033-08 | 1706.47 | 489.53 | 1216.94 | 179530.87 |
| 105 | 2033-09 | 1706.47 | 486.23 | 1220.24 | 178310.63 |
| 106 | 2033-10 | 1706.47 | 482.92 | 1223.54 | 177087.08 |
| 107 | 2033-11 | 1706.47 | 479.61 | 1226.86 | 175860.23 |
| 108 | 2033-12 | 1706.47 | 476.29 | 1230.18 | 174630.05 |
| 109 | 2034-01 | 1706.47 | 472.96 | 1233.51 | 173396.54 |
| 110 | 2034-02 | 1706.47 | 469.62 | 1236.85 | 172159.68 |
| 111 | 2034-03 | 1706.47 | 466.27 | 1240.20 | 170919.48 |
| 112 | 2034-04 | 1706.47 | 462.91 | 1243.56 | 169675.92 |
| 113 | 2034-05 | 1706.47 | 459.54 | 1246.93 | 168428.99 |
| 114 | 2034-06 | 1706.47 | 456.16 | 1250.31 | 167178.69 |
| 115 | 2034-07 | 1706.47 | 452.78 | 1253.69 | 165924.99 |
| 116 | 2034-08 | 1706.47 | 449.38 | 1257.09 | 164667.91 |
| 117 | 2034-09 | 1706.47 | 445.98 | 1260.49 | 163407.41 |
| 118 | 2034-10 | 1706.47 | 442.56 | 1263.91 | 162143.51 |
| 119 | 2034-11 | 1706.47 | 439.14 | 1267.33 | 160876.18 |
| 120 | 2034-12 | 1706.47 | 435.71 | 1270.76 | 159605.42 |
| 121 | 2035-01 | 1706.47 | 432.26 | 1274.20 | 158331.21 |
| 122 | 2035-02 | 1706.47 | 428.81 | 1277.65 | 157053.56 |
| 123 | 2035-03 | 1706.47 | 425.35 | 1281.11 | 155772.45 |
| 124 | 2035-04 | 1706.47 | 421.88 | 1284.58 | 154487.86 |
| 125 | 2035-05 | 1706.47 | 418.40 | 1288.06 | 153199.80 |
| 126 | 2035-06 | 1706.47 | 414.92 | 1291.55 | 151908.25 |
| 127 | 2035-07 | 1706.47 | 411.42 | 1295.05 | 150613.20 |
| 128 | 2035-08 | 1706.47 | 407.91 | 1298.56 | 149314.64 |
| 129 | 2035-09 | 1706.47 | 404.39 | 1302.07 | 148012.57 |
| 130 | 2035-10 | 1706.47 | 400.87 | 1305.60 | 146706.96 |
| 131 | 2035-11 | 1706.47 | 397.33 | 1309.14 | 145397.83 |
| 132 | 2035-12 | 1706.47 | 393.79 | 1312.68 | 144085.15 |
| 133 | 2036-01 | 1706.47 | 390.23 | 1316.24 | 142768.91 |
| 134 | 2036-02 | 1706.47 | 386.67 | 1319.80 | 141449.11 |
| 135 | 2036-03 | 1706.47 | 383.09 | 1323.38 | 140125.73 |
| 136 | 2036-04 | 1706.47 | 379.51 | 1326.96 | 138798.77 |
| 137 | 2036-05 | 1706.47 | 375.91 | 1330.55 | 137468.22 |
| 138 | 2036-06 | 1706.47 | 372.31 | 1334.16 | 136134.06 |
| 139 | 2036-07 | 1706.47 | 368.70 | 1337.77 | 134796.29 |
| 140 | 2036-08 | 1706.47 | 365.07 | 1341.39 | 133454.89 |
| 141 | 2036-09 | 1706.47 | 361.44 | 1345.03 | 132109.86 |
| 142 | 2036-10 | 1706.47 | 357.80 | 1348.67 | 130761.19 |
| 143 | 2036-11 | 1706.47 | 354.14 | 1352.32 | 129408.87 |
| 144 | 2036-12 | 1706.47 | 350.48 | 1355.99 | 128052.88 |
| 145 | 2037-01 | 1706.47 | 346.81 | 1359.66 | 126693.23 |
| 146 | 2037-02 | 1706.47 | 343.13 | 1363.34 | 125329.89 |
| 147 | 2037-03 | 1706.47 | 339.44 | 1367.03 | 123962.85 |
| 148 | 2037-04 | 1706.47 | 335.73 | 1370.74 | 122592.12 |
| 149 | 2037-05 | 1706.47 | 332.02 | 1374.45 | 121217.67 |
| 150 | 2037-06 | 1706.47 | 328.30 | 1378.17 | 119839.50 |
| 151 | 2037-07 | 1706.47 | 324.57 | 1381.90 | 118457.60 |
| 152 | 2037-08 | 1706.47 | 320.82 | 1385.65 | 117071.95 |
| 153 | 2037-09 | 1706.47 | 317.07 | 1389.40 | 115682.55 |
| 154 | 2037-10 | 1706.47 | 313.31 | 1393.16 | 114289.39 |
| 155 | 2037-11 | 1706.47 | 309.53 | 1396.93 | 112892.46 |
| 156 | 2037-12 | 1706.47 | 305.75 | 1400.72 | 111491.74 |
| 157 | 2038-01 | 1706.47 | 301.96 | 1404.51 | 110087.23 |
| 158 | 2038-02 | 1706.47 | 298.15 | 1408.31 | 108678.92 |
| 159 | 2038-03 | 1706.47 | 294.34 | 1412.13 | 107266.79 |
| 160 | 2038-04 | 1706.47 | 290.51 | 1415.95 | 105850.83 |
| 161 | 2038-05 | 1706.47 | 286.68 | 1419.79 | 104431.05 |
| 162 | 2038-06 | 1706.47 | 282.83 | 1423.63 | 103007.41 |
| 163 | 2038-07 | 1706.47 | 278.98 | 1427.49 | 101579.92 |
| 164 | 2038-08 | 1706.47 | 275.11 | 1431.36 | 100148.57 |
| 165 | 2038-09 | 1706.47 | 271.24 | 1435.23 | 98713.33 |
| 166 | 2038-10 | 1706.47 | 267.35 | 1439.12 | 97274.21 |
| 167 | 2038-11 | 1706.47 | 263.45 | 1443.02 | 95831.20 |
| 168 | 2038-12 | 1706.47 | 259.54 | 1446.93 | 94384.27 |
| 169 | 2039-01 | 1706.47 | 255.62 | 1450.84 | 92933.43 |
| 170 | 2039-02 | 1706.47 | 251.69 | 1454.77 | 91478.66 |
| 171 | 2039-03 | 1706.47 | 247.75 | 1458.71 | 90019.94 |
| 172 | 2039-04 | 1706.47 | 243.80 | 1462.66 | 88557.28 |
| 173 | 2039-05 | 1706.47 | 239.84 | 1466.63 | 87090.65 |
| 174 | 2039-06 | 1706.47 | 235.87 | 1470.60 | 85620.06 |
| 175 | 2039-07 | 1706.47 | 231.89 | 1474.58 | 84145.48 |
| 176 | 2039-08 | 1706.47 | 227.89 | 1478.57 | 82666.90 |
| 177 | 2039-09 | 1706.47 | 223.89 | 1482.58 | 81184.32 |
| 178 | 2039-10 | 1706.47 | 219.87 | 1486.59 | 79697.73 |
| 179 | 2039-11 | 1706.47 | 215.85 | 1490.62 | 78207.11 |
| 180 | 2039-12 | 1706.47 | 211.81 | 1494.66 | 76712.45 |
| 181 | 2040-01 | 1706.47 | 207.76 | 1498.70 | 75213.75 |
| 182 | 2040-02 | 1706.47 | 203.70 | 1502.76 | 73710.98 |
| 183 | 2040-03 | 1706.47 | 199.63 | 1506.83 | 72204.15 |
| 184 | 2040-04 | 1706.47 | 195.55 | 1510.91 | 70693.24 |
| 185 | 2040-05 | 1706.47 | 191.46 | 1515.01 | 69178.23 |
| 186 | 2040-06 | 1706.47 | 187.36 | 1519.11 | 67659.12 |
| 187 | 2040-07 | 1706.47 | 183.24 | 1523.22 | 66135.89 |
| 188 | 2040-08 | 1706.47 | 179.12 | 1527.35 | 64608.54 |
| 189 | 2040-09 | 1706.47 | 174.98 | 1531.49 | 63077.06 |
| 190 | 2040-10 | 1706.47 | 170.83 | 1535.63 | 61541.42 |
| 191 | 2040-11 | 1706.47 | 166.67 | 1539.79 | 60001.63 |
| 192 | 2040-12 | 1706.47 | 162.50 | 1543.96 | 58457.67 |
| 193 | 2041-01 | 1706.47 | 158.32 | 1548.15 | 56909.52 |
| 194 | 2041-02 | 1706.47 | 154.13 | 1552.34 | 55357.18 |
| 195 | 2041-03 | 1706.47 | 149.93 | 1556.54 | 53800.64 |
| 196 | 2041-04 | 1706.47 | 145.71 | 1560.76 | 52239.88 |
| 197 | 2041-05 | 1706.47 | 141.48 | 1564.98 | 50674.90 |
| 198 | 2041-06 | 1706.47 | 137.24 | 1569.22 | 49105.68 |
| 199 | 2041-07 | 1706.47 | 132.99 | 1573.47 | 47532.20 |
| 200 | 2041-08 | 1706.47 | 128.73 | 1577.73 | 45954.47 |
| 201 | 2041-09 | 1706.47 | 124.46 | 1582.01 | 44372.46 |
| 202 | 2041-10 | 1706.47 | 120.18 | 1586.29 | 42786.17 |
| 203 | 2041-11 | 1706.47 | 115.88 | 1590.59 | 41195.58 |
| 204 | 2041-12 | 1706.47 | 111.57 | 1594.90 | 39600.68 |
| 205 | 2042-01 | 1706.47 | 107.25 | 1599.22 | 38001.47 |
| 206 | 2042-02 | 1706.47 | 102.92 | 1603.55 | 36397.92 |
| 207 | 2042-03 | 1706.47 | 98.58 | 1607.89 | 34790.03 |
| 208 | 2042-04 | 1706.47 | 94.22 | 1612.24 | 33177.78 |
| 209 | 2042-05 | 1706.47 | 89.86 | 1616.61 | 31561.17 |
| 210 | 2042-06 | 1706.47 | 85.48 | 1620.99 | 29940.18 |
| 211 | 2042-07 | 1706.47 | 81.09 | 1625.38 | 28314.80 |
| 212 | 2042-08 | 1706.47 | 76.69 | 1629.78 | 26685.02 |
| 213 | 2042-09 | 1706.47 | 72.27 | 1634.20 | 25050.82 |
| 214 | 2042-10 | 1706.47 | 67.85 | 1638.62 | 23412.20 |
| 215 | 2042-11 | 1706.47 | 63.41 | 1643.06 | 21769.14 |
| 216 | 2042-12 | 1706.47 | 58.96 | 1647.51 | 20121.63 |
| 217 | 2043-01 | 1706.47 | 54.50 | 1651.97 | 18469.66 |
| 218 | 2043-02 | 1706.47 | 50.02 | 1656.45 | 16813.22 |
| 219 | 2043-03 | 1706.47 | 45.54 | 1660.93 | 15152.28 |
| 220 | 2043-04 | 1706.47 | 41.04 | 1665.43 | 13486.85 |
| 221 | 2043-05 | 1706.47 | 36.53 | 1669.94 | 11816.91 |
| 222 | 2043-06 | 1706.47 | 32.00 | 1674.46 | 10142.45 |
| 223 | 2043-07 | 1706.47 | 27.47 | 1679.00 | 8463.45 |
| 224 | 2043-08 | 1706.47 | 22.92 | 1683.55 | 6779.90 |
| 225 | 2043-09 | 1706.47 | 18.36 | 1688.11 | 5091.80 |
| 226 | 2043-10 | 1706.47 | 13.79 | 1692.68 | 3399.12 |
| 227 | 2043-11 | 1706.47 | 9.21 | 1697.26 | 1701.86 |
| 228 | 2043-12 | 1706.47 | 4.61 | 1701.86 | 0.00 |
等额本金还款方式：
贷款总额：29万
还款月数：19年
首月还款：2057.35元
每月递减：3.44元
利息总额：8.99万
本息合计：37.99万
节省利息：9144.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2057.35 | 785.42 | 1271.93 | 288728.07 |
| 2 | 2025-02 | 2053.90 | 781.97 | 1271.93 | 287456.14 |
| 3 | 2025-03 | 2050.46 | 778.53 | 1271.93 | 286184.21 |
| 4 | 2025-04 | 2047.01 | 775.08 | 1271.93 | 284912.28 |
| 5 | 2025-05 | 2043.57 | 771.64 | 1271.93 | 283640.35 |
| 6 | 2025-06 | 2040.12 | 768.19 | 1271.93 | 282368.42 |
| 7 | 2025-07 | 2036.68 | 764.75 | 1271.93 | 281096.49 |
| 8 | 2025-08 | 2033.23 | 761.30 | 1271.93 | 279824.56 |
| 9 | 2025-09 | 2029.79 | 757.86 | 1271.93 | 278552.63 |
| 10 | 2025-10 | 2026.34 | 754.41 | 1271.93 | 277280.70 |
| 11 | 2025-11 | 2022.90 | 750.97 | 1271.93 | 276008.77 |
| 12 | 2025-12 | 2019.45 | 747.52 | 1271.93 | 274736.84 |
| 13 | 2026-01 | 2016.01 | 744.08 | 1271.93 | 273464.91 |
| 14 | 2026-02 | 2012.56 | 740.63 | 1271.93 | 272192.98 |
| 15 | 2026-03 | 2009.12 | 737.19 | 1271.93 | 270921.05 |
| 16 | 2026-04 | 2005.67 | 733.74 | 1271.93 | 269649.12 |
| 17 | 2026-05 | 2002.23 | 730.30 | 1271.93 | 268377.19 |
| 18 | 2026-06 | 1998.78 | 726.85 | 1271.93 | 267105.26 |
| 19 | 2026-07 | 1995.34 | 723.41 | 1271.93 | 265833.33 |
| 20 | 2026-08 | 1991.90 | 719.97 | 1271.93 | 264561.40 |
| 21 | 2026-09 | 1988.45 | 716.52 | 1271.93 | 263289.47 |
| 22 | 2026-10 | 1985.01 | 713.08 | 1271.93 | 262017.54 |
| 23 | 2026-11 | 1981.56 | 709.63 | 1271.93 | 260745.61 |
| 24 | 2026-12 | 1978.12 | 706.19 | 1271.93 | 259473.68 |
| 25 | 2027-01 | 1974.67 | 702.74 | 1271.93 | 258201.75 |
| 26 | 2027-02 | 1971.23 | 699.30 | 1271.93 | 256929.82 |
| 27 | 2027-03 | 1967.78 | 695.85 | 1271.93 | 255657.89 |
| 28 | 2027-04 | 1964.34 | 692.41 | 1271.93 | 254385.96 |
| 29 | 2027-05 | 1960.89 | 688.96 | 1271.93 | 253114.04 |
| 30 | 2027-06 | 1957.45 | 685.52 | 1271.93 | 251842.11 |
| 31 | 2027-07 | 1954.00 | 682.07 | 1271.93 | 250570.18 |
| 32 | 2027-08 | 1950.56 | 678.63 | 1271.93 | 249298.25 |
| 33 | 2027-09 | 1947.11 | 675.18 | 1271.93 | 248026.32 |
| 34 | 2027-10 | 1943.67 | 671.74 | 1271.93 | 246754.39 |
| 35 | 2027-11 | 1940.22 | 668.29 | 1271.93 | 245482.46 |
| 36 | 2027-12 | 1936.78 | 664.85 | 1271.93 | 244210.53 |
| 37 | 2028-01 | 1933.33 | 661.40 | 1271.93 | 242938.60 |
| 38 | 2028-02 | 1929.89 | 657.96 | 1271.93 | 241666.67 |
| 39 | 2028-03 | 1926.44 | 654.51 | 1271.93 | 240394.74 |
| 40 | 2028-04 | 1923.00 | 651.07 | 1271.93 | 239122.81 |
| 41 | 2028-05 | 1919.55 | 647.62 | 1271.93 | 237850.88 |
| 42 | 2028-06 | 1916.11 | 644.18 | 1271.93 | 236578.95 |
| 43 | 2028-07 | 1912.66 | 640.73 | 1271.93 | 235307.02 |
| 44 | 2028-08 | 1909.22 | 637.29 | 1271.93 | 234035.09 |
| 45 | 2028-09 | 1905.77 | 633.85 | 1271.93 | 232763.16 |
| 46 | 2028-10 | 1902.33 | 630.40 | 1271.93 | 231491.23 |
| 47 | 2028-11 | 1898.89 | 626.96 | 1271.93 | 230219.30 |
| 48 | 2028-12 | 1895.44 | 623.51 | 1271.93 | 228947.37 |
| 49 | 2029-01 | 1892.00 | 620.07 | 1271.93 | 227675.44 |
| 50 | 2029-02 | 1888.55 | 616.62 | 1271.93 | 226403.51 |
| 51 | 2029-03 | 1885.11 | 613.18 | 1271.93 | 225131.58 |
| 52 | 2029-04 | 1881.66 | 609.73 | 1271.93 | 223859.65 |
| 53 | 2029-05 | 1878.22 | 606.29 | 1271.93 | 222587.72 |
| 54 | 2029-06 | 1874.77 | 602.84 | 1271.93 | 221315.79 |
| 55 | 2029-07 | 1871.33 | 599.40 | 1271.93 | 220043.86 |
| 56 | 2029-08 | 1867.88 | 595.95 | 1271.93 | 218771.93 |
| 57 | 2029-09 | 1864.44 | 592.51 | 1271.93 | 217500.00 |
| 58 | 2029-10 | 1860.99 | 589.06 | 1271.93 | 216228.07 |
| 59 | 2029-11 | 1857.55 | 585.62 | 1271.93 | 214956.14 |
| 60 | 2029-12 | 1854.10 | 582.17 | 1271.93 | 213684.21 |
| 61 | 2030-01 | 1850.66 | 578.73 | 1271.93 | 212412.28 |
| 62 | 2030-02 | 1847.21 | 575.28 | 1271.93 | 211140.35 |
| 63 | 2030-03 | 1843.77 | 571.84 | 1271.93 | 209868.42 |
| 64 | 2030-04 | 1840.32 | 568.39 | 1271.93 | 208596.49 |
| 65 | 2030-05 | 1836.88 | 564.95 | 1271.93 | 207324.56 |
| 66 | 2030-06 | 1833.43 | 561.50 | 1271.93 | 206052.63 |
| 67 | 2030-07 | 1829.99 | 558.06 | 1271.93 | 204780.70 |
| 68 | 2030-08 | 1826.54 | 554.61 | 1271.93 | 203508.77 |
| 69 | 2030-09 | 1823.10 | 551.17 | 1271.93 | 202236.84 |
| 70 | 2030-10 | 1819.65 | 547.72 | 1271.93 | 200964.91 |
| 71 | 2030-11 | 1816.21 | 544.28 | 1271.93 | 199692.98 |
| 72 | 2030-12 | 1812.76 | 540.84 | 1271.93 | 198421.05 |
| 73 | 2031-01 | 1809.32 | 537.39 | 1271.93 | 197149.12 |
| 74 | 2031-02 | 1805.88 | 533.95 | 1271.93 | 195877.19 |
| 75 | 2031-03 | 1802.43 | 530.50 | 1271.93 | 194605.26 |
| 76 | 2031-04 | 1798.99 | 527.06 | 1271.93 | 193333.33 |
| 77 | 2031-05 | 1795.54 | 523.61 | 1271.93 | 192061.40 |
| 78 | 2031-06 | 1792.10 | 520.17 | 1271.93 | 190789.47 |
| 79 | 2031-07 | 1788.65 | 516.72 | 1271.93 | 189517.54 |
| 80 | 2031-08 | 1785.21 | 513.28 | 1271.93 | 188245.61 |
| 81 | 2031-09 | 1781.76 | 509.83 | 1271.93 | 186973.68 |
| 82 | 2031-10 | 1778.32 | 506.39 | 1271.93 | 185701.75 |
| 83 | 2031-11 | 1774.87 | 502.94 | 1271.93 | 184429.82 |
| 84 | 2031-12 | 1771.43 | 499.50 | 1271.93 | 183157.89 |
| 85 | 2032-01 | 1767.98 | 496.05 | 1271.93 | 181885.96 |
| 86 | 2032-02 | 1764.54 | 492.61 | 1271.93 | 180614.04 |
| 87 | 2032-03 | 1761.09 | 489.16 | 1271.93 | 179342.11 |
| 88 | 2032-04 | 1757.65 | 485.72 | 1271.93 | 178070.18 |
| 89 | 2032-05 | 1754.20 | 482.27 | 1271.93 | 176798.25 |
| 90 | 2032-06 | 1750.76 | 478.83 | 1271.93 | 175526.32 |
| 91 | 2032-07 | 1747.31 | 475.38 | 1271.93 | 174254.39 |
| 92 | 2032-08 | 1743.87 | 471.94 | 1271.93 | 172982.46 |
| 93 | 2032-09 | 1740.42 | 468.49 | 1271.93 | 171710.53 |
| 94 | 2032-10 | 1736.98 | 465.05 | 1271.93 | 170438.60 |
| 95 | 2032-11 | 1733.53 | 461.60 | 1271.93 | 169166.67 |
| 96 | 2032-12 | 1730.09 | 458.16 | 1271.93 | 167894.74 |
| 97 | 2033-01 | 1726.64 | 454.71 | 1271.93 | 166622.81 |
| 98 | 2033-02 | 1723.20 | 451.27 | 1271.93 | 165350.88 |
| 99 | 2033-03 | 1719.76 | 447.83 | 1271.93 | 164078.95 |
| 100 | 2033-04 | 1716.31 | 444.38 | 1271.93 | 162807.02 |
| 101 | 2033-05 | 1712.87 | 440.94 | 1271.93 | 161535.09 |
| 102 | 2033-06 | 1709.42 | 437.49 | 1271.93 | 160263.16 |
| 103 | 2033-07 | 1705.98 | 434.05 | 1271.93 | 158991.23 |
| 104 | 2033-08 | 1702.53 | 430.60 | 1271.93 | 157719.30 |
| 105 | 2033-09 | 1699.09 | 427.16 | 1271.93 | 156447.37 |
| 106 | 2033-10 | 1695.64 | 423.71 | 1271.93 | 155175.44 |
| 107 | 2033-11 | 1692.20 | 420.27 | 1271.93 | 153903.51 |
| 108 | 2033-12 | 1688.75 | 416.82 | 1271.93 | 152631.58 |
| 109 | 2034-01 | 1685.31 | 413.38 | 1271.93 | 151359.65 |
| 110 | 2034-02 | 1681.86 | 409.93 | 1271.93 | 150087.72 |
| 111 | 2034-03 | 1678.42 | 406.49 | 1271.93 | 148815.79 |
| 112 | 2034-04 | 1674.97 | 403.04 | 1271.93 | 147543.86 |
| 113 | 2034-05 | 1671.53 | 399.60 | 1271.93 | 146271.93 |
| 114 | 2034-06 | 1668.08 | 396.15 | 1271.93 | 145000.00 |
| 115 | 2034-07 | 1664.64 | 392.71 | 1271.93 | 143728.07 |
| 116 | 2034-08 | 1661.19 | 389.26 | 1271.93 | 142456.14 |
| 117 | 2034-09 | 1657.75 | 385.82 | 1271.93 | 141184.21 |
| 118 | 2034-10 | 1654.30 | 382.37 | 1271.93 | 139912.28 |
| 119 | 2034-11 | 1650.86 | 378.93 | 1271.93 | 138640.35 |
| 120 | 2034-12 | 1647.41 | 375.48 | 1271.93 | 137368.42 |
| 121 | 2035-01 | 1643.97 | 372.04 | 1271.93 | 136096.49 |
| 122 | 2035-02 | 1640.52 | 368.59 | 1271.93 | 134824.56 |
| 123 | 2035-03 | 1637.08 | 365.15 | 1271.93 | 133552.63 |
| 124 | 2035-04 | 1633.63 | 361.71 | 1271.93 | 132280.70 |
| 125 | 2035-05 | 1630.19 | 358.26 | 1271.93 | 131008.77 |
| 126 | 2035-06 | 1626.75 | 354.82 | 1271.93 | 129736.84 |
| 127 | 2035-07 | 1623.30 | 351.37 | 1271.93 | 128464.91 |
| 128 | 2035-08 | 1619.86 | 347.93 | 1271.93 | 127192.98 |
| 129 | 2035-09 | 1616.41 | 344.48 | 1271.93 | 125921.05 |
| 130 | 2035-10 | 1612.97 | 341.04 | 1271.93 | 124649.12 |
| 131 | 2035-11 | 1609.52 | 337.59 | 1271.93 | 123377.19 |
| 132 | 2035-12 | 1606.08 | 334.15 | 1271.93 | 122105.26 |
| 133 | 2036-01 | 1602.63 | 330.70 | 1271.93 | 120833.33 |
| 134 | 2036-02 | 1599.19 | 327.26 | 1271.93 | 119561.40 |
| 135 | 2036-03 | 1595.74 | 323.81 | 1271.93 | 118289.47 |
| 136 | 2036-04 | 1592.30 | 320.37 | 1271.93 | 117017.54 |
| 137 | 2036-05 | 1588.85 | 316.92 | 1271.93 | 115745.61 |
| 138 | 2036-06 | 1585.41 | 313.48 | 1271.93 | 114473.68 |
| 139 | 2036-07 | 1581.96 | 310.03 | 1271.93 | 113201.75 |
| 140 | 2036-08 | 1578.52 | 306.59 | 1271.93 | 111929.82 |
| 141 | 2036-09 | 1575.07 | 303.14 | 1271.93 | 110657.89 |
| 142 | 2036-10 | 1571.63 | 299.70 | 1271.93 | 109385.96 |
| 143 | 2036-11 | 1568.18 | 296.25 | 1271.93 | 108114.04 |
| 144 | 2036-12 | 1564.74 | 292.81 | 1271.93 | 106842.11 |
| 145 | 2037-01 | 1561.29 | 289.36 | 1271.93 | 105570.18 |
| 146 | 2037-02 | 1557.85 | 285.92 | 1271.93 | 104298.25 |
| 147 | 2037-03 | 1554.40 | 282.47 | 1271.93 | 103026.32 |
| 148 | 2037-04 | 1550.96 | 279.03 | 1271.93 | 101754.39 |
| 149 | 2037-05 | 1547.51 | 275.58 | 1271.93 | 100482.46 |
| 150 | 2037-06 | 1544.07 | 272.14 | 1271.93 | 99210.53 |
| 151 | 2037-07 | 1540.63 | 268.70 | 1271.93 | 97938.60 |
| 152 | 2037-08 | 1537.18 | 265.25 | 1271.93 | 96666.67 |
| 153 | 2037-09 | 1533.74 | 261.81 | 1271.93 | 95394.74 |
| 154 | 2037-10 | 1530.29 | 258.36 | 1271.93 | 94122.81 |
| 155 | 2037-11 | 1526.85 | 254.92 | 1271.93 | 92850.88 |
| 156 | 2037-12 | 1523.40 | 251.47 | 1271.93 | 91578.95 |
| 157 | 2038-01 | 1519.96 | 248.03 | 1271.93 | 90307.02 |
| 158 | 2038-02 | 1516.51 | 244.58 | 1271.93 | 89035.09 |
| 159 | 2038-03 | 1513.07 | 241.14 | 1271.93 | 87763.16 |
| 160 | 2038-04 | 1509.62 | 237.69 | 1271.93 | 86491.23 |
| 161 | 2038-05 | 1506.18 | 234.25 | 1271.93 | 85219.30 |
| 162 | 2038-06 | 1502.73 | 230.80 | 1271.93 | 83947.37 |
| 163 | 2038-07 | 1499.29 | 227.36 | 1271.93 | 82675.44 |
| 164 | 2038-08 | 1495.84 | 223.91 | 1271.93 | 81403.51 |
| 165 | 2038-09 | 1492.40 | 220.47 | 1271.93 | 80131.58 |
| 166 | 2038-10 | 1488.95 | 217.02 | 1271.93 | 78859.65 |
| 167 | 2038-11 | 1485.51 | 213.58 | 1271.93 | 77587.72 |
| 168 | 2038-12 | 1482.06 | 210.13 | 1271.93 | 76315.79 |
| 169 | 2039-01 | 1478.62 | 206.69 | 1271.93 | 75043.86 |
| 170 | 2039-02 | 1475.17 | 203.24 | 1271.93 | 73771.93 |
| 171 | 2039-03 | 1471.73 | 199.80 | 1271.93 | 72500.00 |
| 172 | 2039-04 | 1468.28 | 196.35 | 1271.93 | 71228.07 |
| 173 | 2039-05 | 1464.84 | 192.91 | 1271.93 | 69956.14 |
| 174 | 2039-06 | 1461.39 | 189.46 | 1271.93 | 68684.21 |
| 175 | 2039-07 | 1457.95 | 186.02 | 1271.93 | 67412.28 |
| 176 | 2039-08 | 1454.50 | 182.57 | 1271.93 | 66140.35 |
| 177 | 2039-09 | 1451.06 | 179.13 | 1271.93 | 64868.42 |
| 178 | 2039-10 | 1447.62 | 175.69 | 1271.93 | 63596.49 |
| 179 | 2039-11 | 1444.17 | 172.24 | 1271.93 | 62324.56 |
| 180 | 2039-12 | 1440.73 | 168.80 | 1271.93 | 61052.63 |
| 181 | 2040-01 | 1437.28 | 165.35 | 1271.93 | 59780.70 |
| 182 | 2040-02 | 1433.84 | 161.91 | 1271.93 | 58508.77 |
| 183 | 2040-03 | 1430.39 | 158.46 | 1271.93 | 57236.84 |
| 184 | 2040-04 | 1426.95 | 155.02 | 1271.93 | 55964.91 |
| 185 | 2040-05 | 1423.50 | 151.57 | 1271.93 | 54692.98 |
| 186 | 2040-06 | 1420.06 | 148.13 | 1271.93 | 53421.05 |
| 187 | 2040-07 | 1416.61 | 144.68 | 1271.93 | 52149.12 |
| 188 | 2040-08 | 1413.17 | 141.24 | 1271.93 | 50877.19 |
| 189 | 2040-09 | 1409.72 | 137.79 | 1271.93 | 49605.26 |
| 190 | 2040-10 | 1406.28 | 134.35 | 1271.93 | 48333.33 |
| 191 | 2040-11 | 1402.83 | 130.90 | 1271.93 | 47061.40 |
| 192 | 2040-12 | 1399.39 | 127.46 | 1271.93 | 45789.47 |
| 193 | 2041-01 | 1395.94 | 124.01 | 1271.93 | 44517.54 |
| 194 | 2041-02 | 1392.50 | 120.57 | 1271.93 | 43245.61 |
| 195 | 2041-03 | 1389.05 | 117.12 | 1271.93 | 41973.68 |
| 196 | 2041-04 | 1385.61 | 113.68 | 1271.93 | 40701.75 |
| 197 | 2041-05 | 1382.16 | 110.23 | 1271.93 | 39429.82 |
| 198 | 2041-06 | 1378.72 | 106.79 | 1271.93 | 38157.89 |
| 199 | 2041-07 | 1375.27 | 103.34 | 1271.93 | 36885.96 |
| 200 | 2041-08 | 1371.83 | 99.90 | 1271.93 | 35614.04 |
| 201 | 2041-09 | 1368.38 | 96.45 | 1271.93 | 34342.11 |
| 202 | 2041-10 | 1364.94 | 93.01 | 1271.93 | 33070.18 |
| 203 | 2041-11 | 1361.49 | 89.57 | 1271.93 | 31798.25 |
| 204 | 2041-12 | 1358.05 | 86.12 | 1271.93 | 30526.32 |
| 205 | 2042-01 | 1354.61 | 82.68 | 1271.93 | 29254.39 |
| 206 | 2042-02 | 1351.16 | 79.23 | 1271.93 | 27982.46 |
| 207 | 2042-03 | 1347.72 | 75.79 | 1271.93 | 26710.53 |
| 208 | 2042-04 | 1344.27 | 72.34 | 1271.93 | 25438.60 |
| 209 | 2042-05 | 1340.83 | 68.90 | 1271.93 | 24166.67 |
| 210 | 2042-06 | 1337.38 | 65.45 | 1271.93 | 22894.74 |
| 211 | 2042-07 | 1333.94 | 62.01 | 1271.93 | 21622.81 |
| 212 | 2042-08 | 1330.49 | 58.56 | 1271.93 | 20350.88 |
| 213 | 2042-09 | 1327.05 | 55.12 | 1271.93 | 19078.95 |
| 214 | 2042-10 | 1323.60 | 51.67 | 1271.93 | 17807.02 |
| 215 | 2042-11 | 1320.16 | 48.23 | 1271.93 | 16535.09 |
| 216 | 2042-12 | 1316.71 | 44.78 | 1271.93 | 15263.16 |
| 217 | 2043-01 | 1313.27 | 41.34 | 1271.93 | 13991.23 |
| 218 | 2043-02 | 1309.82 | 37.89 | 1271.93 | 12719.30 |
| 219 | 2043-03 | 1306.38 | 34.45 | 1271.93 | 11447.37 |
| 220 | 2043-04 | 1302.93 | 31.00 | 1271.93 | 10175.44 |
| 221 | 2043-05 | 1299.49 | 27.56 | 1271.93 | 8903.51 |
| 222 | 2043-06 | 1296.04 | 24.11 | 1271.93 | 7631.58 |
| 223 | 2043-07 | 1292.60 | 20.67 | 1271.93 | 6359.65 |
| 224 | 2043-08 | 1289.15 | 17.22 | 1271.93 | 5087.72 |
| 225 | 2043-09 | 1285.71 | 13.78 | 1271.93 | 3815.79 |
| 226 | 2043-10 | 1282.26 | 10.33 | 1271.93 | 2543.86 |
| 227 | 2043-11 | 1278.82 | 6.89 | 1271.93 | 1271.93 |
| 228 | 2043-12 | 1275.37 | 3.44 | 1271.93 | 0.00 |