贷款23.78万（公积金贷款）房贷，还款15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：23.78万
还款月数：15年
每月还款：1625.01元
利息总额：5.47万
本息合计：29.25万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 1625.01 | 564.74 | 1060.27 | 236726.41 |
| 2 | 2025-06 | 1625.01 | 562.23 | 1062.79 | 235663.63 |
| 3 | 2025-07 | 1625.01 | 559.70 | 1065.31 | 234598.32 |
| 4 | 2025-08 | 1625.01 | 557.17 | 1067.84 | 233530.48 |
| 5 | 2025-09 | 1625.01 | 554.63 | 1070.38 | 232460.10 |
| 6 | 2025-10 | 1625.01 | 552.09 | 1072.92 | 231387.18 |
| 7 | 2025-11 | 1625.01 | 549.54 | 1075.47 | 230311.71 |
| 8 | 2025-12 | 1625.01 | 546.99 | 1078.02 | 229233.69 |
| 9 | 2026-01 | 1625.01 | 544.43 | 1080.58 | 228153.11 |
| 10 | 2026-02 | 1625.01 | 541.86 | 1083.15 | 227069.96 |
| 11 | 2026-03 | 1625.01 | 539.29 | 1085.72 | 225984.24 |
| 12 | 2026-04 | 1625.01 | 536.71 | 1088.30 | 224895.95 |
| 13 | 2026-05 | 1625.01 | 534.13 | 1090.88 | 223805.06 |
| 14 | 2026-06 | 1625.01 | 531.54 | 1093.47 | 222711.59 |
| 15 | 2026-07 | 1625.01 | 528.94 | 1096.07 | 221615.52 |
| 16 | 2026-08 | 1625.01 | 526.34 | 1098.67 | 220516.84 |
| 17 | 2026-09 | 1625.01 | 523.73 | 1101.28 | 219415.56 |
| 18 | 2026-10 | 1625.01 | 521.11 | 1103.90 | 218311.66 |
| 19 | 2026-11 | 1625.01 | 518.49 | 1106.52 | 217205.14 |
| 20 | 2026-12 | 1625.01 | 515.86 | 1109.15 | 216095.99 |
| 21 | 2027-01 | 1625.01 | 513.23 | 1111.78 | 214984.21 |
| 22 | 2027-02 | 1625.01 | 510.59 | 1114.42 | 213869.78 |
| 23 | 2027-03 | 1625.01 | 507.94 | 1117.07 | 212752.71 |
| 24 | 2027-04 | 1625.01 | 505.29 | 1119.72 | 211632.99 |
| 25 | 2027-05 | 1625.01 | 502.63 | 1122.38 | 210510.61 |
| 26 | 2027-06 | 1625.01 | 499.96 | 1125.05 | 209385.56 |
| 27 | 2027-07 | 1625.01 | 497.29 | 1127.72 | 208257.84 |
| 28 | 2027-08 | 1625.01 | 494.61 | 1130.40 | 207127.44 |
| 29 | 2027-09 | 1625.01 | 491.93 | 1133.08 | 205994.35 |
| 30 | 2027-10 | 1625.01 | 489.24 | 1135.77 | 204858.58 |
| 31 | 2027-11 | 1625.01 | 486.54 | 1138.47 | 203720.11 |
| 32 | 2027-12 | 1625.01 | 483.84 | 1141.18 | 202578.93 |
| 33 | 2028-01 | 1625.01 | 481.12 | 1143.89 | 201435.05 |
| 34 | 2028-02 | 1625.01 | 478.41 | 1146.60 | 200288.44 |
| 35 | 2028-03 | 1625.01 | 475.69 | 1149.33 | 199139.12 |
| 36 | 2028-04 | 1625.01 | 472.96 | 1152.06 | 197987.06 |
| 37 | 2028-05 | 1625.01 | 470.22 | 1154.79 | 196832.27 |
| 38 | 2028-06 | 1625.01 | 467.48 | 1157.53 | 195674.73 |
| 39 | 2028-07 | 1625.01 | 464.73 | 1160.28 | 194514.45 |
| 40 | 2028-08 | 1625.01 | 461.97 | 1163.04 | 193351.41 |
| 41 | 2028-09 | 1625.01 | 459.21 | 1165.80 | 192185.61 |
| 42 | 2028-10 | 1625.01 | 456.44 | 1168.57 | 191017.04 |
| 43 | 2028-11 | 1625.01 | 453.67 | 1171.35 | 189845.69 |
| 44 | 2028-12 | 1625.01 | 450.88 | 1174.13 | 188671.56 |
| 45 | 2029-01 | 1625.01 | 448.09 | 1176.92 | 187494.65 |
| 46 | 2029-02 | 1625.01 | 445.30 | 1179.71 | 186314.94 |
| 47 | 2029-03 | 1625.01 | 442.50 | 1182.51 | 185132.42 |
| 48 | 2029-04 | 1625.01 | 439.69 | 1185.32 | 183947.10 |
| 49 | 2029-05 | 1625.01 | 436.87 | 1188.14 | 182758.97 |
| 50 | 2029-06 | 1625.01 | 434.05 | 1190.96 | 181568.01 |
| 51 | 2029-07 | 1625.01 | 431.22 | 1193.79 | 180374.22 |
| 52 | 2029-08 | 1625.01 | 428.39 | 1196.62 | 179177.60 |
| 53 | 2029-09 | 1625.01 | 425.55 | 1199.46 | 177978.13 |
| 54 | 2029-10 | 1625.01 | 422.70 | 1202.31 | 176775.82 |
| 55 | 2029-11 | 1625.01 | 419.84 | 1205.17 | 175570.65 |
| 56 | 2029-12 | 1625.01 | 416.98 | 1208.03 | 174362.62 |
| 57 | 2030-01 | 1625.01 | 414.11 | 1210.90 | 173151.72 |
| 58 | 2030-02 | 1625.01 | 411.24 | 1213.78 | 171937.94 |
| 59 | 2030-03 | 1625.01 | 408.35 | 1216.66 | 170721.29 |
| 60 | 2030-04 | 1625.01 | 405.46 | 1219.55 | 169501.74 |
| 61 | 2030-05 | 1625.01 | 402.57 | 1222.44 | 168279.29 |
| 62 | 2030-06 | 1625.01 | 399.66 | 1225.35 | 167053.94 |
| 63 | 2030-07 | 1625.01 | 396.75 | 1228.26 | 165825.69 |
| 64 | 2030-08 | 1625.01 | 393.84 | 1231.18 | 164594.51 |
| 65 | 2030-09 | 1625.01 | 390.91 | 1234.10 | 163360.41 |
| 66 | 2030-10 | 1625.01 | 387.98 | 1237.03 | 162123.38 |
| 67 | 2030-11 | 1625.01 | 385.04 | 1239.97 | 160883.41 |
| 68 | 2030-12 | 1625.01 | 382.10 | 1242.91 | 159640.50 |
| 69 | 2031-01 | 1625.01 | 379.15 | 1245.87 | 158394.64 |
| 70 | 2031-02 | 1625.01 | 376.19 | 1248.82 | 157145.81 |
| 71 | 2031-03 | 1625.01 | 373.22 | 1251.79 | 155894.02 |
| 72 | 2031-04 | 1625.01 | 370.25 | 1254.76 | 154639.26 |
| 73 | 2031-05 | 1625.01 | 367.27 | 1257.74 | 153381.52 |
| 74 | 2031-06 | 1625.01 | 364.28 | 1260.73 | 152120.79 |
| 75 | 2031-07 | 1625.01 | 361.29 | 1263.72 | 150857.06 |
| 76 | 2031-08 | 1625.01 | 358.29 | 1266.73 | 149590.34 |
| 77 | 2031-09 | 1625.01 | 355.28 | 1269.73 | 148320.60 |
| 78 | 2031-10 | 1625.01 | 352.26 | 1272.75 | 147047.85 |
| 79 | 2031-11 | 1625.01 | 349.24 | 1275.77 | 145772.08 |
| 80 | 2031-12 | 1625.01 | 346.21 | 1278.80 | 144493.28 |
| 81 | 2032-01 | 1625.01 | 343.17 | 1281.84 | 143211.44 |
| 82 | 2032-02 | 1625.01 | 340.13 | 1284.88 | 141926.55 |
| 83 | 2032-03 | 1625.01 | 337.08 | 1287.94 | 140638.62 |
| 84 | 2032-04 | 1625.01 | 334.02 | 1290.99 | 139347.62 |
| 85 | 2032-05 | 1625.01 | 330.95 | 1294.06 | 138053.56 |
| 86 | 2032-06 | 1625.01 | 327.88 | 1297.13 | 136756.43 |
| 87 | 2032-07 | 1625.01 | 324.80 | 1300.21 | 135456.21 |
| 88 | 2032-08 | 1625.01 | 321.71 | 1303.30 | 134152.91 |
| 89 | 2032-09 | 1625.01 | 318.61 | 1306.40 | 132846.51 |
| 90 | 2032-10 | 1625.01 | 315.51 | 1309.50 | 131537.01 |
| 91 | 2032-11 | 1625.01 | 312.40 | 1312.61 | 130224.40 |
| 92 | 2032-12 | 1625.01 | 309.28 | 1315.73 | 128908.67 |
| 93 | 2033-01 | 1625.01 | 306.16 | 1318.85 | 127589.82 |
| 94 | 2033-02 | 1625.01 | 303.03 | 1321.99 | 126267.83 |
| 95 | 2033-03 | 1625.01 | 299.89 | 1325.13 | 124942.71 |
| 96 | 2033-04 | 1625.01 | 296.74 | 1328.27 | 123614.44 |
| 97 | 2033-05 | 1625.01 | 293.58 | 1331.43 | 122283.01 |
| 98 | 2033-06 | 1625.01 | 290.42 | 1334.59 | 120948.42 |
| 99 | 2033-07 | 1625.01 | 287.25 | 1337.76 | 119610.66 |
| 100 | 2033-08 | 1625.01 | 284.08 | 1340.94 | 118269.73 |
| 101 | 2033-09 | 1625.01 | 280.89 | 1344.12 | 116925.60 |
| 102 | 2033-10 | 1625.01 | 277.70 | 1347.31 | 115578.29 |
| 103 | 2033-11 | 1625.01 | 274.50 | 1350.51 | 114227.78 |
| 104 | 2033-12 | 1625.01 | 271.29 | 1353.72 | 112874.06 |
| 105 | 2034-01 | 1625.01 | 268.08 | 1356.94 | 111517.12 |
| 106 | 2034-02 | 1625.01 | 264.85 | 1360.16 | 110156.97 |
| 107 | 2034-03 | 1625.01 | 261.62 | 1363.39 | 108793.58 |
| 108 | 2034-04 | 1625.01 | 258.38 | 1366.63 | 107426.95 |
| 109 | 2034-05 | 1625.01 | 255.14 | 1369.87 | 106057.08 |
| 110 | 2034-06 | 1625.01 | 251.89 | 1373.13 | 104683.95 |
| 111 | 2034-07 | 1625.01 | 248.62 | 1376.39 | 103307.57 |
| 112 | 2034-08 | 1625.01 | 245.36 | 1379.66 | 101927.91 |
| 113 | 2034-09 | 1625.01 | 242.08 | 1382.93 | 100544.98 |
| 114 | 2034-10 | 1625.01 | 238.79 | 1386.22 | 99158.76 |
| 115 | 2034-11 | 1625.01 | 235.50 | 1389.51 | 97769.25 |
| 116 | 2034-12 | 1625.01 | 232.20 | 1392.81 | 96376.44 |
| 117 | 2035-01 | 1625.01 | 228.89 | 1396.12 | 94980.32 |
| 118 | 2035-02 | 1625.01 | 225.58 | 1399.43 | 93580.89 |
| 119 | 2035-03 | 1625.01 | 222.25 | 1402.76 | 92178.14 |
| 120 | 2035-04 | 1625.01 | 218.92 | 1406.09 | 90772.05 |
| 121 | 2035-05 | 1625.01 | 215.58 | 1409.43 | 89362.62 |
| 122 | 2035-06 | 1625.01 | 212.24 | 1412.78 | 87949.84 |
| 123 | 2035-07 | 1625.01 | 208.88 | 1416.13 | 86533.71 |
| 124 | 2035-08 | 1625.01 | 205.52 | 1419.49 | 85114.22 |
| 125 | 2035-09 | 1625.01 | 202.15 | 1422.86 | 83691.36 |
| 126 | 2035-10 | 1625.01 | 198.77 | 1426.24 | 82265.11 |
| 127 | 2035-11 | 1625.01 | 195.38 | 1429.63 | 80835.48 |
| 128 | 2035-12 | 1625.01 | 191.98 | 1433.03 | 79402.45 |
| 129 | 2036-01 | 1625.01 | 188.58 | 1436.43 | 77966.02 |
| 130 | 2036-02 | 1625.01 | 185.17 | 1439.84 | 76526.18 |
| 131 | 2036-03 | 1625.01 | 181.75 | 1443.26 | 75082.92 |
| 132 | 2036-04 | 1625.01 | 178.32 | 1446.69 | 73636.23 |
| 133 | 2036-05 | 1625.01 | 174.89 | 1450.13 | 72186.10 |
| 134 | 2036-06 | 1625.01 | 171.44 | 1453.57 | 70732.54 |
| 135 | 2036-07 | 1625.01 | 167.99 | 1457.02 | 69275.51 |
| 136 | 2036-08 | 1625.01 | 164.53 | 1460.48 | 67815.03 |
| 137 | 2036-09 | 1625.01 | 161.06 | 1463.95 | 66351.08 |
| 138 | 2036-10 | 1625.01 | 157.58 | 1467.43 | 64883.65 |
| 139 | 2036-11 | 1625.01 | 154.10 | 1470.91 | 63412.74 |
| 140 | 2036-12 | 1625.01 | 150.61 | 1474.41 | 61938.34 |
| 141 | 2037-01 | 1625.01 | 147.10 | 1477.91 | 60460.43 |
| 142 | 2037-02 | 1625.01 | 143.59 | 1481.42 | 58979.01 |
| 143 | 2037-03 | 1625.01 | 140.08 | 1484.94 | 57494.07 |
| 144 | 2037-04 | 1625.01 | 136.55 | 1488.46 | 56005.61 |
| 145 | 2037-05 | 1625.01 | 133.01 | 1492.00 | 54513.61 |
| 146 | 2037-06 | 1625.01 | 129.47 | 1495.54 | 53018.07 |
| 147 | 2037-07 | 1625.01 | 125.92 | 1499.09 | 51518.98 |
| 148 | 2037-08 | 1625.01 | 122.36 | 1502.65 | 50016.32 |
| 149 | 2037-09 | 1625.01 | 118.79 | 1506.22 | 48510.10 |
| 150 | 2037-10 | 1625.01 | 115.21 | 1509.80 | 47000.30 |
| 151 | 2037-11 | 1625.01 | 111.63 | 1513.39 | 45486.92 |
| 152 | 2037-12 | 1625.01 | 108.03 | 1516.98 | 43969.94 |
| 153 | 2038-01 | 1625.01 | 104.43 | 1520.58 | 42449.35 |
| 154 | 2038-02 | 1625.01 | 100.82 | 1524.19 | 40925.16 |
| 155 | 2038-03 | 1625.01 | 97.20 | 1527.81 | 39397.35 |
| 156 | 2038-04 | 1625.01 | 93.57 | 1531.44 | 37865.90 |
| 157 | 2038-05 | 1625.01 | 89.93 | 1535.08 | 36330.82 |
| 158 | 2038-06 | 1625.01 | 86.29 | 1538.73 | 34792.10 |
| 159 | 2038-07 | 1625.01 | 82.63 | 1542.38 | 33249.72 |
| 160 | 2038-08 | 1625.01 | 78.97 | 1546.04 | 31703.68 |
| 161 | 2038-09 | 1625.01 | 75.30 | 1549.72 | 30153.96 |
| 162 | 2038-10 | 1625.01 | 71.62 | 1553.40 | 28600.56 |
| 163 | 2038-11 | 1625.01 | 67.93 | 1557.08 | 27043.48 |
| 164 | 2038-12 | 1625.01 | 64.23 | 1560.78 | 25482.70 |
| 165 | 2039-01 | 1625.01 | 60.52 | 1564.49 | 23918.21 |
| 166 | 2039-02 | 1625.01 | 56.81 | 1568.21 | 22350.00 |
| 167 | 2039-03 | 1625.01 | 53.08 | 1571.93 | 20778.07 |
| 168 | 2039-04 | 1625.01 | 49.35 | 1575.66 | 19202.41 |
| 169 | 2039-05 | 1625.01 | 45.61 | 1579.41 | 17623.00 |
| 170 | 2039-06 | 1625.01 | 41.85 | 1583.16 | 16039.85 |
| 171 | 2039-07 | 1625.01 | 38.09 | 1586.92 | 14452.93 |
| 172 | 2039-08 | 1625.01 | 34.33 | 1590.69 | 12862.24 |
| 173 | 2039-09 | 1625.01 | 30.55 | 1594.46 | 11267.78 |
| 174 | 2039-10 | 1625.01 | 26.76 | 1598.25 | 9669.53 |
| 175 | 2039-11 | 1625.01 | 22.97 | 1602.05 | 8067.48 |
| 176 | 2039-12 | 1625.01 | 19.16 | 1605.85 | 6461.63 |
| 177 | 2040-01 | 1625.01 | 15.35 | 1609.66 | 4851.97 |
| 178 | 2040-02 | 1625.01 | 11.52 | 1613.49 | 3238.48 |
| 179 | 2040-03 | 1625.01 | 7.69 | 1617.32 | 1621.16 |
| 180 | 2040-04 | 1625.01 | 3.85 | 1621.16 | 0.00 |
等额本金还款方式：
贷款总额：23.78万
还款月数：15年
首月还款：1885.78元
每月递减：3.14元
利息总额：5.11万
本息合计：28.89万
节省利息：3606.07元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 1885.78 | 564.74 | 1321.04 | 236465.64 |
| 2 | 2025-06 | 1882.64 | 561.61 | 1321.04 | 235144.61 |
| 3 | 2025-07 | 1879.51 | 558.47 | 1321.04 | 233823.57 |
| 4 | 2025-08 | 1876.37 | 555.33 | 1321.04 | 232502.53 |
| 5 | 2025-09 | 1873.23 | 552.19 | 1321.04 | 231181.49 |
| 6 | 2025-10 | 1870.09 | 549.06 | 1321.04 | 229860.46 |
| 7 | 2025-11 | 1866.96 | 545.92 | 1321.04 | 228539.42 |
| 8 | 2025-12 | 1863.82 | 542.78 | 1321.04 | 227218.38 |
| 9 | 2026-01 | 1860.68 | 539.64 | 1321.04 | 225897.35 |
| 10 | 2026-02 | 1857.54 | 536.51 | 1321.04 | 224576.31 |
| 11 | 2026-03 | 1854.41 | 533.37 | 1321.04 | 223255.27 |
| 12 | 2026-04 | 1851.27 | 530.23 | 1321.04 | 221934.23 |
| 13 | 2026-05 | 1848.13 | 527.09 | 1321.04 | 220613.20 |
| 14 | 2026-06 | 1844.99 | 523.96 | 1321.04 | 219292.16 |
| 15 | 2026-07 | 1841.86 | 520.82 | 1321.04 | 217971.12 |
| 16 | 2026-08 | 1838.72 | 517.68 | 1321.04 | 216650.09 |
| 17 | 2026-09 | 1835.58 | 514.54 | 1321.04 | 215329.05 |
| 18 | 2026-10 | 1832.44 | 511.41 | 1321.04 | 214008.01 |
| 19 | 2026-11 | 1829.31 | 508.27 | 1321.04 | 212686.97 |
| 20 | 2026-12 | 1826.17 | 505.13 | 1321.04 | 211365.94 |
| 21 | 2027-01 | 1823.03 | 501.99 | 1321.04 | 210044.90 |
| 22 | 2027-02 | 1819.89 | 498.86 | 1321.04 | 208723.86 |
| 23 | 2027-03 | 1816.76 | 495.72 | 1321.04 | 207402.83 |
| 24 | 2027-04 | 1813.62 | 492.58 | 1321.04 | 206081.79 |
| 25 | 2027-05 | 1810.48 | 489.44 | 1321.04 | 204760.75 |
| 26 | 2027-06 | 1807.34 | 486.31 | 1321.04 | 203439.72 |
| 27 | 2027-07 | 1804.21 | 483.17 | 1321.04 | 202118.68 |
| 28 | 2027-08 | 1801.07 | 480.03 | 1321.04 | 200797.64 |
| 29 | 2027-09 | 1797.93 | 476.89 | 1321.04 | 199476.60 |
| 30 | 2027-10 | 1794.79 | 473.76 | 1321.04 | 198155.57 |
| 31 | 2027-11 | 1791.66 | 470.62 | 1321.04 | 196834.53 |
| 32 | 2027-12 | 1788.52 | 467.48 | 1321.04 | 195513.49 |
| 33 | 2028-01 | 1785.38 | 464.34 | 1321.04 | 194192.46 |
| 34 | 2028-02 | 1782.24 | 461.21 | 1321.04 | 192871.42 |
| 35 | 2028-03 | 1779.11 | 458.07 | 1321.04 | 191550.38 |
| 36 | 2028-04 | 1775.97 | 454.93 | 1321.04 | 190229.34 |
| 37 | 2028-05 | 1772.83 | 451.79 | 1321.04 | 188908.31 |
| 38 | 2028-06 | 1769.69 | 448.66 | 1321.04 | 187587.27 |
| 39 | 2028-07 | 1766.56 | 445.52 | 1321.04 | 186266.23 |
| 40 | 2028-08 | 1763.42 | 442.38 | 1321.04 | 184945.20 |
| 41 | 2028-09 | 1760.28 | 439.24 | 1321.04 | 183624.16 |
| 42 | 2028-10 | 1757.14 | 436.11 | 1321.04 | 182303.12 |
| 43 | 2028-11 | 1754.01 | 432.97 | 1321.04 | 180982.08 |
| 44 | 2028-12 | 1750.87 | 429.83 | 1321.04 | 179661.05 |
| 45 | 2029-01 | 1747.73 | 426.69 | 1321.04 | 178340.01 |
| 46 | 2029-02 | 1744.59 | 423.56 | 1321.04 | 177018.97 |
| 47 | 2029-03 | 1741.46 | 420.42 | 1321.04 | 175697.94 |
| 48 | 2029-04 | 1738.32 | 417.28 | 1321.04 | 174376.90 |
| 49 | 2029-05 | 1735.18 | 414.15 | 1321.04 | 173055.86 |
| 50 | 2029-06 | 1732.04 | 411.01 | 1321.04 | 171734.82 |
| 51 | 2029-07 | 1728.91 | 407.87 | 1321.04 | 170413.79 |
| 52 | 2029-08 | 1725.77 | 404.73 | 1321.04 | 169092.75 |
| 53 | 2029-09 | 1722.63 | 401.60 | 1321.04 | 167771.71 |
| 54 | 2029-10 | 1719.49 | 398.46 | 1321.04 | 166450.68 |
| 55 | 2029-11 | 1716.36 | 395.32 | 1321.04 | 165129.64 |
| 56 | 2029-12 | 1713.22 | 392.18 | 1321.04 | 163808.60 |
| 57 | 2030-01 | 1710.08 | 389.05 | 1321.04 | 162487.56 |
| 58 | 2030-02 | 1706.95 | 385.91 | 1321.04 | 161166.53 |
| 59 | 2030-03 | 1703.81 | 382.77 | 1321.04 | 159845.49 |
| 60 | 2030-04 | 1700.67 | 379.63 | 1321.04 | 158524.45 |
| 61 | 2030-05 | 1697.53 | 376.50 | 1321.04 | 157203.42 |
| 62 | 2030-06 | 1694.40 | 373.36 | 1321.04 | 155882.38 |
| 63 | 2030-07 | 1691.26 | 370.22 | 1321.04 | 154561.34 |
| 64 | 2030-08 | 1688.12 | 367.08 | 1321.04 | 153240.30 |
| 65 | 2030-09 | 1684.98 | 363.95 | 1321.04 | 151919.27 |
| 66 | 2030-10 | 1681.85 | 360.81 | 1321.04 | 150598.23 |
| 67 | 2030-11 | 1678.71 | 357.67 | 1321.04 | 149277.19 |
| 68 | 2030-12 | 1675.57 | 354.53 | 1321.04 | 147956.16 |
| 69 | 2031-01 | 1672.43 | 351.40 | 1321.04 | 146635.12 |
| 70 | 2031-02 | 1669.30 | 348.26 | 1321.04 | 145314.08 |
| 71 | 2031-03 | 1666.16 | 345.12 | 1321.04 | 143993.05 |
| 72 | 2031-04 | 1663.02 | 341.98 | 1321.04 | 142672.01 |
| 73 | 2031-05 | 1659.88 | 338.85 | 1321.04 | 141350.97 |
| 74 | 2031-06 | 1656.75 | 335.71 | 1321.04 | 140029.93 |
| 75 | 2031-07 | 1653.61 | 332.57 | 1321.04 | 138708.90 |
| 76 | 2031-08 | 1650.47 | 329.43 | 1321.04 | 137387.86 |
| 77 | 2031-09 | 1647.33 | 326.30 | 1321.04 | 136066.82 |
| 78 | 2031-10 | 1644.20 | 323.16 | 1321.04 | 134745.79 |
| 79 | 2031-11 | 1641.06 | 320.02 | 1321.04 | 133424.75 |
| 80 | 2031-12 | 1637.92 | 316.88 | 1321.04 | 132103.71 |
| 81 | 2032-01 | 1634.78 | 313.75 | 1321.04 | 130782.67 |
| 82 | 2032-02 | 1631.65 | 310.61 | 1321.04 | 129461.64 |
| 83 | 2032-03 | 1628.51 | 307.47 | 1321.04 | 128140.60 |
| 84 | 2032-04 | 1625.37 | 304.33 | 1321.04 | 126819.56 |
| 85 | 2032-05 | 1622.23 | 301.20 | 1321.04 | 125498.53 |
| 86 | 2032-06 | 1619.10 | 298.06 | 1321.04 | 124177.49 |
| 87 | 2032-07 | 1615.96 | 294.92 | 1321.04 | 122856.45 |
| 88 | 2032-08 | 1612.82 | 291.78 | 1321.04 | 121535.41 |
| 89 | 2032-09 | 1609.68 | 288.65 | 1321.04 | 120214.38 |
| 90 | 2032-10 | 1606.55 | 285.51 | 1321.04 | 118893.34 |
| 91 | 2032-11 | 1603.41 | 282.37 | 1321.04 | 117572.30 |
| 92 | 2032-12 | 1600.27 | 279.23 | 1321.04 | 116251.27 |
| 93 | 2033-01 | 1597.13 | 276.10 | 1321.04 | 114930.23 |
| 94 | 2033-02 | 1594.00 | 272.96 | 1321.04 | 113609.19 |
| 95 | 2033-03 | 1590.86 | 269.82 | 1321.04 | 112288.15 |
| 96 | 2033-04 | 1587.72 | 266.68 | 1321.04 | 110967.12 |
| 97 | 2033-05 | 1584.58 | 263.55 | 1321.04 | 109646.08 |
| 98 | 2033-06 | 1581.45 | 260.41 | 1321.04 | 108325.04 |
| 99 | 2033-07 | 1578.31 | 257.27 | 1321.04 | 107004.01 |
| 100 | 2033-08 | 1575.17 | 254.13 | 1321.04 | 105682.97 |
| 101 | 2033-09 | 1572.03 | 251.00 | 1321.04 | 104361.93 |
| 102 | 2033-10 | 1568.90 | 247.86 | 1321.04 | 103040.89 |
| 103 | 2033-11 | 1565.76 | 244.72 | 1321.04 | 101719.86 |
| 104 | 2033-12 | 1562.62 | 241.58 | 1321.04 | 100398.82 |
| 105 | 2034-01 | 1559.48 | 238.45 | 1321.04 | 99077.78 |
| 106 | 2034-02 | 1556.35 | 235.31 | 1321.04 | 97756.75 |
| 107 | 2034-03 | 1553.21 | 232.17 | 1321.04 | 96435.71 |
| 108 | 2034-04 | 1550.07 | 229.03 | 1321.04 | 95114.67 |
| 109 | 2034-05 | 1546.93 | 225.90 | 1321.04 | 93793.63 |
| 110 | 2034-06 | 1543.80 | 222.76 | 1321.04 | 92472.60 |
| 111 | 2034-07 | 1540.66 | 219.62 | 1321.04 | 91151.56 |
| 112 | 2034-08 | 1537.52 | 216.48 | 1321.04 | 89830.52 |
| 113 | 2034-09 | 1534.38 | 213.35 | 1321.04 | 88509.49 |
| 114 | 2034-10 | 1531.25 | 210.21 | 1321.04 | 87188.45 |
| 115 | 2034-11 | 1528.11 | 207.07 | 1321.04 | 85867.41 |
| 116 | 2034-12 | 1524.97 | 203.94 | 1321.04 | 84546.38 |
| 117 | 2035-01 | 1521.83 | 200.80 | 1321.04 | 83225.34 |
| 118 | 2035-02 | 1518.70 | 197.66 | 1321.04 | 81904.30 |
| 119 | 2035-03 | 1515.56 | 194.52 | 1321.04 | 80583.26 |
| 120 | 2035-04 | 1512.42 | 191.39 | 1321.04 | 79262.23 |
| 121 | 2035-05 | 1509.28 | 188.25 | 1321.04 | 77941.19 |
| 122 | 2035-06 | 1506.15 | 185.11 | 1321.04 | 76620.15 |
| 123 | 2035-07 | 1503.01 | 181.97 | 1321.04 | 75299.12 |
| 124 | 2035-08 | 1499.87 | 178.84 | 1321.04 | 73978.08 |
| 125 | 2035-09 | 1496.74 | 175.70 | 1321.04 | 72657.04 |
| 126 | 2035-10 | 1493.60 | 172.56 | 1321.04 | 71336.00 |
| 127 | 2035-11 | 1490.46 | 169.42 | 1321.04 | 70014.97 |
| 128 | 2035-12 | 1487.32 | 166.29 | 1321.04 | 68693.93 |
| 129 | 2036-01 | 1484.19 | 163.15 | 1321.04 | 67372.89 |
| 130 | 2036-02 | 1481.05 | 160.01 | 1321.04 | 66051.86 |
| 131 | 2036-03 | 1477.91 | 156.87 | 1321.04 | 64730.82 |
| 132 | 2036-04 | 1474.77 | 153.74 | 1321.04 | 63409.78 |
| 133 | 2036-05 | 1471.64 | 150.60 | 1321.04 | 62088.74 |
| 134 | 2036-06 | 1468.50 | 147.46 | 1321.04 | 60767.71 |
| 135 | 2036-07 | 1465.36 | 144.32 | 1321.04 | 59446.67 |
| 136 | 2036-08 | 1462.22 | 141.19 | 1321.04 | 58125.63 |
| 137 | 2036-09 | 1459.09 | 138.05 | 1321.04 | 56804.60 |
| 138 | 2036-10 | 1455.95 | 134.91 | 1321.04 | 55483.56 |
| 139 | 2036-11 | 1452.81 | 131.77 | 1321.04 | 54162.52 |
| 140 | 2036-12 | 1449.67 | 128.64 | 1321.04 | 52841.48 |
| 141 | 2037-01 | 1446.54 | 125.50 | 1321.04 | 51520.45 |
| 142 | 2037-02 | 1443.40 | 122.36 | 1321.04 | 50199.41 |
| 143 | 2037-03 | 1440.26 | 119.22 | 1321.04 | 48878.37 |
| 144 | 2037-04 | 1437.12 | 116.09 | 1321.04 | 47557.34 |
| 145 | 2037-05 | 1433.99 | 112.95 | 1321.04 | 46236.30 |
| 146 | 2037-06 | 1430.85 | 109.81 | 1321.04 | 44915.26 |
| 147 | 2037-07 | 1427.71 | 106.67 | 1321.04 | 43594.22 |
| 148 | 2037-08 | 1424.57 | 103.54 | 1321.04 | 42273.19 |
| 149 | 2037-09 | 1421.44 | 100.40 | 1321.04 | 40952.15 |
| 150 | 2037-10 | 1418.30 | 97.26 | 1321.04 | 39631.11 |
| 151 | 2037-11 | 1415.16 | 94.12 | 1321.04 | 38310.08 |
| 152 | 2037-12 | 1412.02 | 90.99 | 1321.04 | 36989.04 |
| 153 | 2038-01 | 1408.89 | 87.85 | 1321.04 | 35668.00 |
| 154 | 2038-02 | 1405.75 | 84.71 | 1321.04 | 34346.96 |
| 155 | 2038-03 | 1402.61 | 81.57 | 1321.04 | 33025.93 |
| 156 | 2038-04 | 1399.47 | 78.44 | 1321.04 | 31704.89 |
| 157 | 2038-05 | 1396.34 | 75.30 | 1321.04 | 30383.85 |
| 158 | 2038-06 | 1393.20 | 72.16 | 1321.04 | 29062.82 |
| 159 | 2038-07 | 1390.06 | 69.02 | 1321.04 | 27741.78 |
| 160 | 2038-08 | 1386.92 | 65.89 | 1321.04 | 26420.74 |
| 161 | 2038-09 | 1383.79 | 62.75 | 1321.04 | 25099.71 |
| 162 | 2038-10 | 1380.65 | 59.61 | 1321.04 | 23778.67 |
| 163 | 2038-11 | 1377.51 | 56.47 | 1321.04 | 22457.63 |
| 164 | 2038-12 | 1374.37 | 53.34 | 1321.04 | 21136.59 |
| 165 | 2039-01 | 1371.24 | 50.20 | 1321.04 | 19815.56 |
| 166 | 2039-02 | 1368.10 | 47.06 | 1321.04 | 18494.52 |
| 167 | 2039-03 | 1364.96 | 43.92 | 1321.04 | 17173.48 |
| 168 | 2039-04 | 1361.82 | 40.79 | 1321.04 | 15852.45 |
| 169 | 2039-05 | 1358.69 | 37.65 | 1321.04 | 14531.41 |
| 170 | 2039-06 | 1355.55 | 34.51 | 1321.04 | 13210.37 |
| 171 | 2039-07 | 1352.41 | 31.37 | 1321.04 | 11889.33 |
| 172 | 2039-08 | 1349.27 | 28.24 | 1321.04 | 10568.30 |
| 173 | 2039-09 | 1346.14 | 25.10 | 1321.04 | 9247.26 |
| 174 | 2039-10 | 1343.00 | 21.96 | 1321.04 | 7926.22 |
| 175 | 2039-11 | 1339.86 | 18.82 | 1321.04 | 6605.19 |
| 176 | 2039-12 | 1336.72 | 15.69 | 1321.04 | 5284.15 |
| 177 | 2040-01 | 1333.59 | 12.55 | 1321.04 | 3963.11 |
| 178 | 2040-02 | 1330.45 | 9.41 | 1321.04 | 2642.07 |
| 179 | 2040-03 | 1327.31 | 6.27 | 1321.04 | 1321.04 |
| 180 | 2040-04 | 1324.17 | 3.14 | 1321.04 | 0.00 |