贷款30.33万（公积金贷款）房贷，还款19年8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：30.33万
还款月数：19年8个月
每月还款：1680.46元
利息总额：9.33万
本息合计：39.66万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1680.46 | 720.41 | 960.05 | 302369.00 |
| 2 | 2025-07 | 1680.46 | 718.13 | 962.33 | 301406.67 |
| 3 | 2025-08 | 1680.46 | 715.84 | 964.62 | 300442.05 |
| 4 | 2025-09 | 1680.46 | 713.55 | 966.91 | 299475.15 |
| 5 | 2025-10 | 1680.46 | 711.25 | 969.20 | 298505.95 |
| 6 | 2025-11 | 1680.46 | 708.95 | 971.50 | 297534.44 |
| 7 | 2025-12 | 1680.46 | 706.64 | 973.81 | 296560.63 |
| 8 | 2026-01 | 1680.46 | 704.33 | 976.12 | 295584.50 |
| 9 | 2026-02 | 1680.46 | 702.01 | 978.44 | 294606.06 |
| 10 | 2026-03 | 1680.46 | 699.69 | 980.77 | 293625.29 |
| 11 | 2026-04 | 1680.46 | 697.36 | 983.10 | 292642.20 |
| 12 | 2026-05 | 1680.46 | 695.03 | 985.43 | 291656.77 |
| 13 | 2026-06 | 1680.46 | 692.68 | 987.77 | 290668.99 |
| 14 | 2026-07 | 1680.46 | 690.34 | 990.12 | 289678.88 |
| 15 | 2026-08 | 1680.46 | 687.99 | 992.47 | 288686.41 |
| 16 | 2026-09 | 1680.46 | 685.63 | 994.83 | 287691.58 |
| 17 | 2026-10 | 1680.46 | 683.27 | 997.19 | 286694.39 |
| 18 | 2026-11 | 1680.46 | 680.90 | 999.56 | 285694.84 |
| 19 | 2026-12 | 1680.46 | 678.53 | 1001.93 | 284692.90 |
| 20 | 2027-01 | 1680.46 | 676.15 | 1004.31 | 283688.59 |
| 21 | 2027-02 | 1680.46 | 673.76 | 1006.70 | 282681.90 |
| 22 | 2027-03 | 1680.46 | 671.37 | 1009.09 | 281672.81 |
| 23 | 2027-04 | 1680.46 | 668.97 | 1011.48 | 280661.33 |
| 24 | 2027-05 | 1680.46 | 666.57 | 1013.89 | 279647.44 |
| 25 | 2027-06 | 1680.46 | 664.16 | 1016.29 | 278631.15 |
| 26 | 2027-07 | 1680.46 | 661.75 | 1018.71 | 277612.44 |
| 27 | 2027-08 | 1680.46 | 659.33 | 1021.13 | 276591.31 |
| 28 | 2027-09 | 1680.46 | 656.90 | 1023.55 | 275567.76 |
| 29 | 2027-10 | 1680.46 | 654.47 | 1025.98 | 274541.78 |
| 30 | 2027-11 | 1680.46 | 652.04 | 1028.42 | 273513.36 |
| 31 | 2027-12 | 1680.46 | 649.59 | 1030.86 | 272482.50 |
| 32 | 2028-01 | 1680.46 | 647.15 | 1033.31 | 271449.19 |
| 33 | 2028-02 | 1680.46 | 644.69 | 1035.76 | 270413.42 |
| 34 | 2028-03 | 1680.46 | 642.23 | 1038.22 | 269375.20 |
| 35 | 2028-04 | 1680.46 | 639.77 | 1040.69 | 268334.51 |
| 36 | 2028-05 | 1680.46 | 637.29 | 1043.16 | 267291.35 |
| 37 | 2028-06 | 1680.46 | 634.82 | 1045.64 | 266245.71 |
| 38 | 2028-07 | 1680.46 | 632.33 | 1048.12 | 265197.58 |
| 39 | 2028-08 | 1680.46 | 629.84 | 1050.61 | 264146.97 |
| 40 | 2028-09 | 1680.46 | 627.35 | 1053.11 | 263093.86 |
| 41 | 2028-10 | 1680.46 | 624.85 | 1055.61 | 262038.26 |
| 42 | 2028-11 | 1680.46 | 622.34 | 1058.12 | 260980.14 |
| 43 | 2028-12 | 1680.46 | 619.83 | 1060.63 | 259919.51 |
| 44 | 2029-01 | 1680.46 | 617.31 | 1063.15 | 258856.36 |
| 45 | 2029-02 | 1680.46 | 614.78 | 1065.67 | 257790.69 |
| 46 | 2029-03 | 1680.46 | 612.25 | 1068.20 | 256722.49 |
| 47 | 2029-04 | 1680.46 | 609.72 | 1070.74 | 255651.75 |
| 48 | 2029-05 | 1680.46 | 607.17 | 1073.28 | 254578.47 |
| 49 | 2029-06 | 1680.46 | 604.62 | 1075.83 | 253502.63 |
| 50 | 2029-07 | 1680.46 | 602.07 | 1078.39 | 252424.25 |
| 51 | 2029-08 | 1680.46 | 599.51 | 1080.95 | 251343.30 |
| 52 | 2029-09 | 1680.46 | 596.94 | 1083.52 | 250259.78 |
| 53 | 2029-10 | 1680.46 | 594.37 | 1086.09 | 249173.69 |
| 54 | 2029-11 | 1680.46 | 591.79 | 1088.67 | 248085.02 |
| 55 | 2029-12 | 1680.46 | 589.20 | 1091.25 | 246993.77 |
| 56 | 2030-01 | 1680.46 | 586.61 | 1093.85 | 245899.92 |
| 57 | 2030-02 | 1680.46 | 584.01 | 1096.44 | 244803.48 |
| 58 | 2030-03 | 1680.46 | 581.41 | 1099.05 | 243704.43 |
| 59 | 2030-04 | 1680.46 | 578.80 | 1101.66 | 242602.77 |
| 60 | 2030-05 | 1680.46 | 576.18 | 1104.27 | 241498.50 |
| 61 | 2030-06 | 1680.46 | 573.56 | 1106.90 | 240391.60 |
| 62 | 2030-07 | 1680.46 | 570.93 | 1109.53 | 239282.07 |
| 63 | 2030-08 | 1680.46 | 568.29 | 1112.16 | 238169.91 |
| 64 | 2030-09 | 1680.46 | 565.65 | 1114.80 | 237055.11 |
| 65 | 2030-10 | 1680.46 | 563.01 | 1117.45 | 235937.66 |
| 66 | 2030-11 | 1680.46 | 560.35 | 1120.10 | 234817.55 |
| 67 | 2030-12 | 1680.46 | 557.69 | 1122.76 | 233694.79 |
| 68 | 2031-01 | 1680.46 | 555.03 | 1125.43 | 232569.36 |
| 69 | 2031-02 | 1680.46 | 552.35 | 1128.10 | 231441.25 |
| 70 | 2031-03 | 1680.46 | 549.67 | 1130.78 | 230310.47 |
| 71 | 2031-04 | 1680.46 | 546.99 | 1133.47 | 229177.00 |
| 72 | 2031-05 | 1680.46 | 544.30 | 1136.16 | 228040.84 |
| 73 | 2031-06 | 1680.46 | 541.60 | 1138.86 | 226901.98 |
| 74 | 2031-07 | 1680.46 | 538.89 | 1141.56 | 225760.42 |
| 75 | 2031-08 | 1680.46 | 536.18 | 1144.28 | 224616.14 |
| 76 | 2031-09 | 1680.46 | 533.46 | 1146.99 | 223469.15 |
| 77 | 2031-10 | 1680.46 | 530.74 | 1149.72 | 222319.43 |
| 78 | 2031-11 | 1680.46 | 528.01 | 1152.45 | 221166.98 |
| 79 | 2031-12 | 1680.46 | 525.27 | 1155.18 | 220011.80 |
| 80 | 2032-01 | 1680.46 | 522.53 | 1157.93 | 218853.87 |
| 81 | 2032-02 | 1680.46 | 519.78 | 1160.68 | 217693.19 |
| 82 | 2032-03 | 1680.46 | 517.02 | 1163.44 | 216529.76 |
| 83 | 2032-04 | 1680.46 | 514.26 | 1166.20 | 215363.56 |
| 84 | 2032-05 | 1680.46 | 511.49 | 1168.97 | 214194.59 |
| 85 | 2032-06 | 1680.46 | 508.71 | 1171.74 | 213022.85 |
| 86 | 2032-07 | 1680.46 | 505.93 | 1174.53 | 211848.32 |
| 87 | 2032-08 | 1680.46 | 503.14 | 1177.32 | 210671.00 |
| 88 | 2032-09 | 1680.46 | 500.34 | 1180.11 | 209490.89 |
| 89 | 2032-10 | 1680.46 | 497.54 | 1182.92 | 208307.97 |
| 90 | 2032-11 | 1680.46 | 494.73 | 1185.72 | 207122.25 |
| 91 | 2032-12 | 1680.46 | 491.92 | 1188.54 | 205933.71 |
| 92 | 2033-01 | 1680.46 | 489.09 | 1191.36 | 204742.35 |
| 93 | 2033-02 | 1680.46 | 486.26 | 1194.19 | 203548.15 |
| 94 | 2033-03 | 1680.46 | 483.43 | 1197.03 | 202351.12 |
| 95 | 2033-04 | 1680.46 | 480.58 | 1199.87 | 201151.25 |
| 96 | 2033-05 | 1680.46 | 477.73 | 1202.72 | 199948.53 |
| 97 | 2033-06 | 1680.46 | 474.88 | 1205.58 | 198742.95 |
| 98 | 2033-07 | 1680.46 | 472.01 | 1208.44 | 197534.51 |
| 99 | 2033-08 | 1680.46 | 469.14 | 1211.31 | 196323.20 |
| 100 | 2033-09 | 1680.46 | 466.27 | 1214.19 | 195109.01 |
| 101 | 2033-10 | 1680.46 | 463.38 | 1217.07 | 193891.93 |
| 102 | 2033-11 | 1680.46 | 460.49 | 1219.96 | 192671.97 |
| 103 | 2033-12 | 1680.46 | 457.60 | 1222.86 | 191449.11 |
| 104 | 2034-01 | 1680.46 | 454.69 | 1225.76 | 190223.35 |
| 105 | 2034-02 | 1680.46 | 451.78 | 1228.68 | 188994.67 |
| 106 | 2034-03 | 1680.46 | 448.86 | 1231.59 | 187763.08 |
| 107 | 2034-04 | 1680.46 | 445.94 | 1234.52 | 186528.56 |
| 108 | 2034-05 | 1680.46 | 443.01 | 1237.45 | 185291.11 |
| 109 | 2034-06 | 1680.46 | 440.07 | 1240.39 | 184050.72 |
| 110 | 2034-07 | 1680.46 | 437.12 | 1243.34 | 182807.38 |
| 111 | 2034-08 | 1680.46 | 434.17 | 1246.29 | 181561.09 |
| 112 | 2034-09 | 1680.46 | 431.21 | 1249.25 | 180311.84 |
| 113 | 2034-10 | 1680.46 | 428.24 | 1252.22 | 179059.63 |
| 114 | 2034-11 | 1680.46 | 425.27 | 1255.19 | 177804.44 |
| 115 | 2034-12 | 1680.46 | 422.29 | 1258.17 | 176546.27 |
| 116 | 2035-01 | 1680.46 | 419.30 | 1261.16 | 175285.11 |
| 117 | 2035-02 | 1680.46 | 416.30 | 1264.15 | 174020.95 |
| 118 | 2035-03 | 1680.46 | 413.30 | 1267.16 | 172753.80 |
| 119 | 2035-04 | 1680.46 | 410.29 | 1270.17 | 171483.63 |
| 120 | 2035-05 | 1680.46 | 407.27 | 1273.18 | 170210.45 |
| 121 | 2035-06 | 1680.46 | 404.25 | 1276.21 | 168934.24 |
| 122 | 2035-07 | 1680.46 | 401.22 | 1279.24 | 167655.00 |
| 123 | 2035-08 | 1680.46 | 398.18 | 1282.28 | 166372.73 |
| 124 | 2035-09 | 1680.46 | 395.14 | 1285.32 | 165087.41 |
| 125 | 2035-10 | 1680.46 | 392.08 | 1288.37 | 163799.03 |
| 126 | 2035-11 | 1680.46 | 389.02 | 1291.43 | 162507.60 |
| 127 | 2035-12 | 1680.46 | 385.96 | 1294.50 | 161213.10 |
| 128 | 2036-01 | 1680.46 | 382.88 | 1297.58 | 159915.52 |
| 129 | 2036-02 | 1680.46 | 379.80 | 1300.66 | 158614.87 |
| 130 | 2036-03 | 1680.46 | 376.71 | 1303.75 | 157311.12 |
| 131 | 2036-04 | 1680.46 | 373.61 | 1306.84 | 156004.28 |
| 132 | 2036-05 | 1680.46 | 370.51 | 1309.95 | 154694.33 |
| 133 | 2036-06 | 1680.46 | 367.40 | 1313.06 | 153381.27 |
| 134 | 2036-07 | 1680.46 | 364.28 | 1316.18 | 152065.10 |
| 135 | 2036-08 | 1680.46 | 361.15 | 1319.30 | 150745.80 |
| 136 | 2036-09 | 1680.46 | 358.02 | 1322.44 | 149423.36 |
| 137 | 2036-10 | 1680.46 | 354.88 | 1325.58 | 148097.79 |
| 138 | 2036-11 | 1680.46 | 351.73 | 1328.72 | 146769.06 |
| 139 | 2036-12 | 1680.46 | 348.58 | 1331.88 | 145437.18 |
| 140 | 2037-01 | 1680.46 | 345.41 | 1335.04 | 144102.14 |
| 141 | 2037-02 | 1680.46 | 342.24 | 1338.21 | 142763.93 |
| 142 | 2037-03 | 1680.46 | 339.06 | 1341.39 | 141422.53 |
| 143 | 2037-04 | 1680.46 | 335.88 | 1344.58 | 140077.96 |
| 144 | 2037-05 | 1680.46 | 332.69 | 1347.77 | 138730.18 |
| 145 | 2037-06 | 1680.46 | 329.48 | 1350.97 | 137379.21 |
| 146 | 2037-07 | 1680.46 | 326.28 | 1354.18 | 136025.03 |
| 147 | 2037-08 | 1680.46 | 323.06 | 1357.40 | 134667.63 |
| 148 | 2037-09 | 1680.46 | 319.84 | 1360.62 | 133307.01 |
| 149 | 2037-10 | 1680.46 | 316.60 | 1363.85 | 131943.16 |
| 150 | 2037-11 | 1680.46 | 313.37 | 1367.09 | 130576.07 |
| 151 | 2037-12 | 1680.46 | 310.12 | 1370.34 | 129205.73 |
| 152 | 2038-01 | 1680.46 | 306.86 | 1373.59 | 127832.14 |
| 153 | 2038-02 | 1680.46 | 303.60 | 1376.86 | 126455.28 |
| 154 | 2038-03 | 1680.46 | 300.33 | 1380.13 | 125075.16 |
| 155 | 2038-04 | 1680.46 | 297.05 | 1383.40 | 123691.76 |
| 156 | 2038-05 | 1680.46 | 293.77 | 1386.69 | 122305.07 |
| 157 | 2038-06 | 1680.46 | 290.47 | 1389.98 | 120915.09 |
| 158 | 2038-07 | 1680.46 | 287.17 | 1393.28 | 119521.80 |
| 159 | 2038-08 | 1680.46 | 283.86 | 1396.59 | 118125.21 |
| 160 | 2038-09 | 1680.46 | 280.55 | 1399.91 | 116725.30 |
| 161 | 2038-10 | 1680.46 | 277.22 | 1403.23 | 115322.07 |
| 162 | 2038-11 | 1680.46 | 273.89 | 1406.57 | 113915.50 |
| 163 | 2038-12 | 1680.46 | 270.55 | 1409.91 | 112505.60 |
| 164 | 2039-01 | 1680.46 | 267.20 | 1413.26 | 111092.34 |
| 165 | 2039-02 | 1680.46 | 263.84 | 1416.61 | 109675.73 |
| 166 | 2039-03 | 1680.46 | 260.48 | 1419.98 | 108255.75 |
| 167 | 2039-04 | 1680.46 | 257.11 | 1423.35 | 106832.40 |
| 168 | 2039-05 | 1680.46 | 253.73 | 1426.73 | 105405.67 |
| 169 | 2039-06 | 1680.46 | 250.34 | 1430.12 | 103975.56 |
| 170 | 2039-07 | 1680.46 | 246.94 | 1433.51 | 102542.04 |
| 171 | 2039-08 | 1680.46 | 243.54 | 1436.92 | 101105.12 |
| 172 | 2039-09 | 1680.46 | 240.12 | 1440.33 | 99664.79 |
| 173 | 2039-10 | 1680.46 | 236.70 | 1443.75 | 98221.04 |
| 174 | 2039-11 | 1680.46 | 233.27 | 1447.18 | 96773.86 |
| 175 | 2039-12 | 1680.46 | 229.84 | 1450.62 | 95323.24 |
| 176 | 2040-01 | 1680.46 | 226.39 | 1454.06 | 93869.17 |
| 177 | 2040-02 | 1680.46 | 222.94 | 1457.52 | 92411.66 |
| 178 | 2040-03 | 1680.46 | 219.48 | 1460.98 | 90950.68 |
| 179 | 2040-04 | 1680.46 | 216.01 | 1464.45 | 89486.23 |
| 180 | 2040-05 | 1680.46 | 212.53 | 1467.93 | 88018.30 |
| 181 | 2040-06 | 1680.46 | 209.04 | 1471.41 | 86546.89 |
| 182 | 2040-07 | 1680.46 | 205.55 | 1474.91 | 85071.98 |
| 183 | 2040-08 | 1680.46 | 202.05 | 1478.41 | 83593.57 |
| 184 | 2040-09 | 1680.46 | 198.53 | 1481.92 | 82111.65 |
| 185 | 2040-10 | 1680.46 | 195.02 | 1485.44 | 80626.21 |
| 186 | 2040-11 | 1680.46 | 191.49 | 1488.97 | 79137.24 |
| 187 | 2040-12 | 1680.46 | 187.95 | 1492.51 | 77644.74 |
| 188 | 2041-01 | 1680.46 | 184.41 | 1496.05 | 76148.69 |
| 189 | 2041-02 | 1680.46 | 180.85 | 1499.60 | 74649.08 |
| 190 | 2041-03 | 1680.46 | 177.29 | 1503.16 | 73145.92 |
| 191 | 2041-04 | 1680.46 | 173.72 | 1506.73 | 71639.18 |
| 192 | 2041-05 | 1680.46 | 170.14 | 1510.31 | 70128.87 |
| 193 | 2041-06 | 1680.46 | 166.56 | 1513.90 | 68614.97 |
| 194 | 2041-07 | 1680.46 | 162.96 | 1517.50 | 67097.47 |
| 195 | 2041-08 | 1680.46 | 159.36 | 1521.10 | 65576.37 |
| 196 | 2041-09 | 1680.46 | 155.74 | 1524.71 | 64051.66 |
| 197 | 2041-10 | 1680.46 | 152.12 | 1528.33 | 62523.33 |
| 198 | 2041-11 | 1680.46 | 148.49 | 1531.96 | 60991.36 |
| 199 | 2041-12 | 1680.46 | 144.85 | 1535.60 | 59455.76 |
| 200 | 2042-01 | 1680.46 | 141.21 | 1539.25 | 57916.51 |
| 201 | 2042-02 | 1680.46 | 137.55 | 1542.90 | 56373.61 |
| 202 | 2042-03 | 1680.46 | 133.89 | 1546.57 | 54827.04 |
| 203 | 2042-04 | 1680.46 | 130.21 | 1550.24 | 53276.80 |
| 204 | 2042-05 | 1680.46 | 126.53 | 1553.92 | 51722.87 |
| 205 | 2042-06 | 1680.46 | 122.84 | 1557.61 | 50165.26 |
| 206 | 2042-07 | 1680.46 | 119.14 | 1561.31 | 48603.94 |
| 207 | 2042-08 | 1680.46 | 115.43 | 1565.02 | 47038.92 |
| 208 | 2042-09 | 1680.46 | 111.72 | 1568.74 | 45470.18 |
| 209 | 2042-10 | 1680.46 | 107.99 | 1572.46 | 43897.72 |
| 210 | 2042-11 | 1680.46 | 104.26 | 1576.20 | 42321.52 |
| 211 | 2042-12 | 1680.46 | 100.51 | 1579.94 | 40741.58 |
| 212 | 2043-01 | 1680.46 | 96.76 | 1583.70 | 39157.88 |
| 213 | 2043-02 | 1680.46 | 93.00 | 1587.46 | 37570.43 |
| 214 | 2043-03 | 1680.46 | 89.23 | 1591.23 | 35979.20 |
| 215 | 2043-04 | 1680.46 | 85.45 | 1595.01 | 34384.19 |
| 216 | 2043-05 | 1680.46 | 81.66 | 1598.79 | 32785.40 |
| 217 | 2043-06 | 1680.46 | 77.87 | 1602.59 | 31182.81 |
| 218 | 2043-07 | 1680.46 | 74.06 | 1606.40 | 29576.41 |
| 219 | 2043-08 | 1680.46 | 70.24 | 1610.21 | 27966.20 |
| 220 | 2043-09 | 1680.46 | 66.42 | 1614.04 | 26352.16 |
| 221 | 2043-10 | 1680.46 | 62.59 | 1617.87 | 24734.29 |
| 222 | 2043-11 | 1680.46 | 58.74 | 1621.71 | 23112.58 |
| 223 | 2043-12 | 1680.46 | 54.89 | 1625.56 | 21487.02 |
| 224 | 2044-01 | 1680.46 | 51.03 | 1629.42 | 19857.59 |
| 225 | 2044-02 | 1680.46 | 47.16 | 1633.29 | 18224.30 |
| 226 | 2044-03 | 1680.46 | 43.28 | 1637.17 | 16587.12 |
| 227 | 2044-04 | 1680.46 | 39.39 | 1641.06 | 14946.06 |
| 228 | 2044-05 | 1680.46 | 35.50 | 1644.96 | 13301.10 |
| 229 | 2044-06 | 1680.46 | 31.59 | 1648.87 | 11652.24 |
| 230 | 2044-07 | 1680.46 | 27.67 | 1652.78 | 9999.45 |
| 231 | 2044-08 | 1680.46 | 23.75 | 1656.71 | 8342.75 |
| 232 | 2044-09 | 1680.46 | 19.81 | 1660.64 | 6682.10 |
| 233 | 2044-10 | 1680.46 | 15.87 | 1664.59 | 5017.52 |
| 234 | 2044-11 | 1680.46 | 11.92 | 1668.54 | 3348.98 |
| 235 | 2044-12 | 1680.46 | 7.95 | 1672.50 | 1676.47 |
| 236 | 2045-01 | 1680.46 | 3.98 | 1676.47 | 0.00 |
等额本金还款方式：
贷款总额：30.33万
还款月数：19年8个月
首月还款：2005.7元
每月递减：3.05元
利息总额：8.54万
本息合计：38.87万
节省利息：7890.48元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2005.70 | 720.41 | 1285.29 | 302043.76 |
| 2 | 2025-07 | 2002.65 | 717.35 | 1285.29 | 300758.46 |
| 3 | 2025-08 | 1999.59 | 714.30 | 1285.29 | 299473.17 |
| 4 | 2025-09 | 1996.54 | 711.25 | 1285.29 | 298187.88 |
| 5 | 2025-10 | 1993.49 | 708.20 | 1285.29 | 296902.59 |
| 6 | 2025-11 | 1990.44 | 705.14 | 1285.29 | 295617.29 |
| 7 | 2025-12 | 1987.38 | 702.09 | 1285.29 | 294332.00 |
| 8 | 2026-01 | 1984.33 | 699.04 | 1285.29 | 293046.71 |
| 9 | 2026-02 | 1981.28 | 695.99 | 1285.29 | 291761.42 |
| 10 | 2026-03 | 1978.23 | 692.93 | 1285.29 | 290476.12 |
| 11 | 2026-04 | 1975.17 | 689.88 | 1285.29 | 289190.83 |
| 12 | 2026-05 | 1972.12 | 686.83 | 1285.29 | 287905.54 |
| 13 | 2026-06 | 1969.07 | 683.78 | 1285.29 | 286620.25 |
| 14 | 2026-07 | 1966.02 | 680.72 | 1285.29 | 285334.95 |
| 15 | 2026-08 | 1962.96 | 677.67 | 1285.29 | 284049.66 |
| 16 | 2026-09 | 1959.91 | 674.62 | 1285.29 | 282764.37 |
| 17 | 2026-10 | 1956.86 | 671.57 | 1285.29 | 281479.08 |
| 18 | 2026-11 | 1953.81 | 668.51 | 1285.29 | 280193.78 |
| 19 | 2026-12 | 1950.75 | 665.46 | 1285.29 | 278908.49 |
| 20 | 2027-01 | 1947.70 | 662.41 | 1285.29 | 277623.20 |
| 21 | 2027-02 | 1944.65 | 659.36 | 1285.29 | 276337.91 |
| 22 | 2027-03 | 1941.60 | 656.30 | 1285.29 | 275052.61 |
| 23 | 2027-04 | 1938.54 | 653.25 | 1285.29 | 273767.32 |
| 24 | 2027-05 | 1935.49 | 650.20 | 1285.29 | 272482.03 |
| 25 | 2027-06 | 1932.44 | 647.14 | 1285.29 | 271196.74 |
| 26 | 2027-07 | 1929.38 | 644.09 | 1285.29 | 269911.44 |
| 27 | 2027-08 | 1926.33 | 641.04 | 1285.29 | 268626.15 |
| 28 | 2027-09 | 1923.28 | 637.99 | 1285.29 | 267340.86 |
| 29 | 2027-10 | 1920.23 | 634.93 | 1285.29 | 266055.57 |
| 30 | 2027-11 | 1917.17 | 631.88 | 1285.29 | 264770.27 |
| 31 | 2027-12 | 1914.12 | 628.83 | 1285.29 | 263484.98 |
| 32 | 2028-01 | 1911.07 | 625.78 | 1285.29 | 262199.69 |
| 33 | 2028-02 | 1908.02 | 622.72 | 1285.29 | 260914.39 |
| 34 | 2028-03 | 1904.96 | 619.67 | 1285.29 | 259629.10 |
| 35 | 2028-04 | 1901.91 | 616.62 | 1285.29 | 258343.81 |
| 36 | 2028-05 | 1898.86 | 613.57 | 1285.29 | 257058.52 |
| 37 | 2028-06 | 1895.81 | 610.51 | 1285.29 | 255773.22 |
| 38 | 2028-07 | 1892.75 | 607.46 | 1285.29 | 254487.93 |
| 39 | 2028-08 | 1889.70 | 604.41 | 1285.29 | 253202.64 |
| 40 | 2028-09 | 1886.65 | 601.36 | 1285.29 | 251917.35 |
| 41 | 2028-10 | 1883.60 | 598.30 | 1285.29 | 250632.05 |
| 42 | 2028-11 | 1880.54 | 595.25 | 1285.29 | 249346.76 |
| 43 | 2028-12 | 1877.49 | 592.20 | 1285.29 | 248061.47 |
| 44 | 2029-01 | 1874.44 | 589.15 | 1285.29 | 246776.18 |
| 45 | 2029-02 | 1871.39 | 586.09 | 1285.29 | 245490.88 |
| 46 | 2029-03 | 1868.33 | 583.04 | 1285.29 | 244205.59 |
| 47 | 2029-04 | 1865.28 | 579.99 | 1285.29 | 242920.30 |
| 48 | 2029-05 | 1862.23 | 576.94 | 1285.29 | 241635.01 |
| 49 | 2029-06 | 1859.18 | 573.88 | 1285.29 | 240349.71 |
| 50 | 2029-07 | 1856.12 | 570.83 | 1285.29 | 239064.42 |
| 51 | 2029-08 | 1853.07 | 567.78 | 1285.29 | 237779.13 |
| 52 | 2029-09 | 1850.02 | 564.73 | 1285.29 | 236493.84 |
| 53 | 2029-10 | 1846.97 | 561.67 | 1285.29 | 235208.54 |
| 54 | 2029-11 | 1843.91 | 558.62 | 1285.29 | 233923.25 |
| 55 | 2029-12 | 1840.86 | 555.57 | 1285.29 | 232637.96 |
| 56 | 2030-01 | 1837.81 | 552.52 | 1285.29 | 231352.67 |
| 57 | 2030-02 | 1834.76 | 549.46 | 1285.29 | 230067.37 |
| 58 | 2030-03 | 1831.70 | 546.41 | 1285.29 | 228782.08 |
| 59 | 2030-04 | 1828.65 | 543.36 | 1285.29 | 227496.79 |
| 60 | 2030-05 | 1825.60 | 540.30 | 1285.29 | 226211.49 |
| 61 | 2030-06 | 1822.54 | 537.25 | 1285.29 | 224926.20 |
| 62 | 2030-07 | 1819.49 | 534.20 | 1285.29 | 223640.91 |
| 63 | 2030-08 | 1816.44 | 531.15 | 1285.29 | 222355.62 |
| 64 | 2030-09 | 1813.39 | 528.09 | 1285.29 | 221070.32 |
| 65 | 2030-10 | 1810.33 | 525.04 | 1285.29 | 219785.03 |
| 66 | 2030-11 | 1807.28 | 521.99 | 1285.29 | 218499.74 |
| 67 | 2030-12 | 1804.23 | 518.94 | 1285.29 | 217214.45 |
| 68 | 2031-01 | 1801.18 | 515.88 | 1285.29 | 215929.15 |
| 69 | 2031-02 | 1798.12 | 512.83 | 1285.29 | 214643.86 |
| 70 | 2031-03 | 1795.07 | 509.78 | 1285.29 | 213358.57 |
| 71 | 2031-04 | 1792.02 | 506.73 | 1285.29 | 212073.28 |
| 72 | 2031-05 | 1788.97 | 503.67 | 1285.29 | 210787.98 |
| 73 | 2031-06 | 1785.91 | 500.62 | 1285.29 | 209502.69 |
| 74 | 2031-07 | 1782.86 | 497.57 | 1285.29 | 208217.40 |
| 75 | 2031-08 | 1779.81 | 494.52 | 1285.29 | 206932.11 |
| 76 | 2031-09 | 1776.76 | 491.46 | 1285.29 | 205646.81 |
| 77 | 2031-10 | 1773.70 | 488.41 | 1285.29 | 204361.52 |
| 78 | 2031-11 | 1770.65 | 485.36 | 1285.29 | 203076.23 |
| 79 | 2031-12 | 1767.60 | 482.31 | 1285.29 | 201790.94 |
| 80 | 2032-01 | 1764.55 | 479.25 | 1285.29 | 200505.64 |
| 81 | 2032-02 | 1761.49 | 476.20 | 1285.29 | 199220.35 |
| 82 | 2032-03 | 1758.44 | 473.15 | 1285.29 | 197935.06 |
| 83 | 2032-04 | 1755.39 | 470.10 | 1285.29 | 196649.77 |
| 84 | 2032-05 | 1752.34 | 467.04 | 1285.29 | 195364.47 |
| 85 | 2032-06 | 1749.28 | 463.99 | 1285.29 | 194079.18 |
| 86 | 2032-07 | 1746.23 | 460.94 | 1285.29 | 192793.89 |
| 87 | 2032-08 | 1743.18 | 457.89 | 1285.29 | 191508.60 |
| 88 | 2032-09 | 1740.13 | 454.83 | 1285.29 | 190223.30 |
| 89 | 2032-10 | 1737.07 | 451.78 | 1285.29 | 188938.01 |
| 90 | 2032-11 | 1734.02 | 448.73 | 1285.29 | 187652.72 |
| 91 | 2032-12 | 1730.97 | 445.68 | 1285.29 | 186367.42 |
| 92 | 2033-01 | 1727.92 | 442.62 | 1285.29 | 185082.13 |
| 93 | 2033-02 | 1724.86 | 439.57 | 1285.29 | 183796.84 |
| 94 | 2033-03 | 1721.81 | 436.52 | 1285.29 | 182511.55 |
| 95 | 2033-04 | 1718.76 | 433.46 | 1285.29 | 181226.25 |
| 96 | 2033-05 | 1715.70 | 430.41 | 1285.29 | 179940.96 |
| 97 | 2033-06 | 1712.65 | 427.36 | 1285.29 | 178655.67 |
| 98 | 2033-07 | 1709.60 | 424.31 | 1285.29 | 177370.38 |
| 99 | 2033-08 | 1706.55 | 421.25 | 1285.29 | 176085.08 |
| 100 | 2033-09 | 1703.49 | 418.20 | 1285.29 | 174799.79 |
| 101 | 2033-10 | 1700.44 | 415.15 | 1285.29 | 173514.50 |
| 102 | 2033-11 | 1697.39 | 412.10 | 1285.29 | 172229.21 |
| 103 | 2033-12 | 1694.34 | 409.04 | 1285.29 | 170943.91 |
| 104 | 2034-01 | 1691.28 | 405.99 | 1285.29 | 169658.62 |
| 105 | 2034-02 | 1688.23 | 402.94 | 1285.29 | 168373.33 |
| 106 | 2034-03 | 1685.18 | 399.89 | 1285.29 | 167088.04 |
| 107 | 2034-04 | 1682.13 | 396.83 | 1285.29 | 165802.74 |
| 108 | 2034-05 | 1679.07 | 393.78 | 1285.29 | 164517.45 |
| 109 | 2034-06 | 1676.02 | 390.73 | 1285.29 | 163232.16 |
| 110 | 2034-07 | 1672.97 | 387.68 | 1285.29 | 161946.87 |
| 111 | 2034-08 | 1669.92 | 384.62 | 1285.29 | 160661.57 |
| 112 | 2034-09 | 1666.86 | 381.57 | 1285.29 | 159376.28 |
| 113 | 2034-10 | 1663.81 | 378.52 | 1285.29 | 158090.99 |
| 114 | 2034-11 | 1660.76 | 375.47 | 1285.29 | 156805.70 |
| 115 | 2034-12 | 1657.71 | 372.41 | 1285.29 | 155520.40 |
| 116 | 2035-01 | 1654.65 | 369.36 | 1285.29 | 154235.11 |
| 117 | 2035-02 | 1651.60 | 366.31 | 1285.29 | 152949.82 |
| 118 | 2035-03 | 1648.55 | 363.26 | 1285.29 | 151664.52 |
| 119 | 2035-04 | 1645.50 | 360.20 | 1285.29 | 150379.23 |
| 120 | 2035-05 | 1642.44 | 357.15 | 1285.29 | 149093.94 |
| 121 | 2035-06 | 1639.39 | 354.10 | 1285.29 | 147808.65 |
| 122 | 2035-07 | 1636.34 | 351.05 | 1285.29 | 146523.35 |
| 123 | 2035-08 | 1633.29 | 347.99 | 1285.29 | 145238.06 |
| 124 | 2035-09 | 1630.23 | 344.94 | 1285.29 | 143952.77 |
| 125 | 2035-10 | 1627.18 | 341.89 | 1285.29 | 142667.48 |
| 126 | 2035-11 | 1624.13 | 338.84 | 1285.29 | 141382.18 |
| 127 | 2035-12 | 1621.08 | 335.78 | 1285.29 | 140096.89 |
| 128 | 2036-01 | 1618.02 | 332.73 | 1285.29 | 138811.60 |
| 129 | 2036-02 | 1614.97 | 329.68 | 1285.29 | 137526.31 |
| 130 | 2036-03 | 1611.92 | 326.62 | 1285.29 | 136241.01 |
| 131 | 2036-04 | 1608.86 | 323.57 | 1285.29 | 134955.72 |
| 132 | 2036-05 | 1605.81 | 320.52 | 1285.29 | 133670.43 |
| 133 | 2036-06 | 1602.76 | 317.47 | 1285.29 | 132385.14 |
| 134 | 2036-07 | 1599.71 | 314.41 | 1285.29 | 131099.84 |
| 135 | 2036-08 | 1596.65 | 311.36 | 1285.29 | 129814.55 |
| 136 | 2036-09 | 1593.60 | 308.31 | 1285.29 | 128529.26 |
| 137 | 2036-10 | 1590.55 | 305.26 | 1285.29 | 127243.97 |
| 138 | 2036-11 | 1587.50 | 302.20 | 1285.29 | 125958.67 |
| 139 | 2036-12 | 1584.44 | 299.15 | 1285.29 | 124673.38 |
| 140 | 2037-01 | 1581.39 | 296.10 | 1285.29 | 123388.09 |
| 141 | 2037-02 | 1578.34 | 293.05 | 1285.29 | 122102.80 |
| 142 | 2037-03 | 1575.29 | 289.99 | 1285.29 | 120817.50 |
| 143 | 2037-04 | 1572.23 | 286.94 | 1285.29 | 119532.21 |
| 144 | 2037-05 | 1569.18 | 283.89 | 1285.29 | 118246.92 |
| 145 | 2037-06 | 1566.13 | 280.84 | 1285.29 | 116961.63 |
| 146 | 2037-07 | 1563.08 | 277.78 | 1285.29 | 115676.33 |
| 147 | 2037-08 | 1560.02 | 274.73 | 1285.29 | 114391.04 |
| 148 | 2037-09 | 1556.97 | 271.68 | 1285.29 | 113105.75 |
| 149 | 2037-10 | 1553.92 | 268.63 | 1285.29 | 111820.45 |
| 150 | 2037-11 | 1550.87 | 265.57 | 1285.29 | 110535.16 |
| 151 | 2037-12 | 1547.81 | 262.52 | 1285.29 | 109249.87 |
| 152 | 2038-01 | 1544.76 | 259.47 | 1285.29 | 107964.58 |
| 153 | 2038-02 | 1541.71 | 256.42 | 1285.29 | 106679.28 |
| 154 | 2038-03 | 1538.66 | 253.36 | 1285.29 | 105393.99 |
| 155 | 2038-04 | 1535.60 | 250.31 | 1285.29 | 104108.70 |
| 156 | 2038-05 | 1532.55 | 247.26 | 1285.29 | 102823.41 |
| 157 | 2038-06 | 1529.50 | 244.21 | 1285.29 | 101538.11 |
| 158 | 2038-07 | 1526.45 | 241.15 | 1285.29 | 100252.82 |
| 159 | 2038-08 | 1523.39 | 238.10 | 1285.29 | 98967.53 |
| 160 | 2038-09 | 1520.34 | 235.05 | 1285.29 | 97682.24 |
| 161 | 2038-10 | 1517.29 | 232.00 | 1285.29 | 96396.94 |
| 162 | 2038-11 | 1514.24 | 228.94 | 1285.29 | 95111.65 |
| 163 | 2038-12 | 1511.18 | 225.89 | 1285.29 | 93826.36 |
| 164 | 2039-01 | 1508.13 | 222.84 | 1285.29 | 92541.07 |
| 165 | 2039-02 | 1505.08 | 219.79 | 1285.29 | 91255.77 |
| 166 | 2039-03 | 1502.03 | 216.73 | 1285.29 | 89970.48 |
| 167 | 2039-04 | 1498.97 | 213.68 | 1285.29 | 88685.19 |
| 168 | 2039-05 | 1495.92 | 210.63 | 1285.29 | 87399.90 |
| 169 | 2039-06 | 1492.87 | 207.57 | 1285.29 | 86114.60 |
| 170 | 2039-07 | 1489.81 | 204.52 | 1285.29 | 84829.31 |
| 171 | 2039-08 | 1486.76 | 201.47 | 1285.29 | 83544.02 |
| 172 | 2039-09 | 1483.71 | 198.42 | 1285.29 | 82258.73 |
| 173 | 2039-10 | 1480.66 | 195.36 | 1285.29 | 80973.43 |
| 174 | 2039-11 | 1477.60 | 192.31 | 1285.29 | 79688.14 |
| 175 | 2039-12 | 1474.55 | 189.26 | 1285.29 | 78402.85 |
| 176 | 2040-01 | 1471.50 | 186.21 | 1285.29 | 77117.56 |
| 177 | 2040-02 | 1468.45 | 183.15 | 1285.29 | 75832.26 |
| 178 | 2040-03 | 1465.39 | 180.10 | 1285.29 | 74546.97 |
| 179 | 2040-04 | 1462.34 | 177.05 | 1285.29 | 73261.68 |
| 180 | 2040-05 | 1459.29 | 174.00 | 1285.29 | 71976.38 |
| 181 | 2040-06 | 1456.24 | 170.94 | 1285.29 | 70691.09 |
| 182 | 2040-07 | 1453.18 | 167.89 | 1285.29 | 69405.80 |
| 183 | 2040-08 | 1450.13 | 164.84 | 1285.29 | 68120.51 |
| 184 | 2040-09 | 1447.08 | 161.79 | 1285.29 | 66835.21 |
| 185 | 2040-10 | 1444.03 | 158.73 | 1285.29 | 65549.92 |
| 186 | 2040-11 | 1440.97 | 155.68 | 1285.29 | 64264.63 |
| 187 | 2040-12 | 1437.92 | 152.63 | 1285.29 | 62979.34 |
| 188 | 2041-01 | 1434.87 | 149.58 | 1285.29 | 61694.04 |
| 189 | 2041-02 | 1431.82 | 146.52 | 1285.29 | 60408.75 |
| 190 | 2041-03 | 1428.76 | 143.47 | 1285.29 | 59123.46 |
| 191 | 2041-04 | 1425.71 | 140.42 | 1285.29 | 57838.17 |
| 192 | 2041-05 | 1422.66 | 137.37 | 1285.29 | 56552.87 |
| 193 | 2041-06 | 1419.61 | 134.31 | 1285.29 | 55267.58 |
| 194 | 2041-07 | 1416.55 | 131.26 | 1285.29 | 53982.29 |
| 195 | 2041-08 | 1413.50 | 128.21 | 1285.29 | 52697.00 |
| 196 | 2041-09 | 1410.45 | 125.16 | 1285.29 | 51411.70 |
| 197 | 2041-10 | 1407.40 | 122.10 | 1285.29 | 50126.41 |
| 198 | 2041-11 | 1404.34 | 119.05 | 1285.29 | 48841.12 |
| 199 | 2041-12 | 1401.29 | 116.00 | 1285.29 | 47555.83 |
| 200 | 2042-01 | 1398.24 | 112.95 | 1285.29 | 46270.53 |
| 201 | 2042-02 | 1395.19 | 109.89 | 1285.29 | 44985.24 |
| 202 | 2042-03 | 1392.13 | 106.84 | 1285.29 | 43699.95 |
| 203 | 2042-04 | 1389.08 | 103.79 | 1285.29 | 42414.66 |
| 204 | 2042-05 | 1386.03 | 100.73 | 1285.29 | 41129.36 |
| 205 | 2042-06 | 1382.97 | 97.68 | 1285.29 | 39844.07 |
| 206 | 2042-07 | 1379.92 | 94.63 | 1285.29 | 38558.78 |
| 207 | 2042-08 | 1376.87 | 91.58 | 1285.29 | 37273.48 |
| 208 | 2042-09 | 1373.82 | 88.52 | 1285.29 | 35988.19 |
| 209 | 2042-10 | 1370.76 | 85.47 | 1285.29 | 34702.90 |
| 210 | 2042-11 | 1367.71 | 82.42 | 1285.29 | 33417.61 |
| 211 | 2042-12 | 1364.66 | 79.37 | 1285.29 | 32132.31 |
| 212 | 2043-01 | 1361.61 | 76.31 | 1285.29 | 30847.02 |
| 213 | 2043-02 | 1358.55 | 73.26 | 1285.29 | 29561.73 |
| 214 | 2043-03 | 1355.50 | 70.21 | 1285.29 | 28276.44 |
| 215 | 2043-04 | 1352.45 | 67.16 | 1285.29 | 26991.14 |
| 216 | 2043-05 | 1349.40 | 64.10 | 1285.29 | 25705.85 |
| 217 | 2043-06 | 1346.34 | 61.05 | 1285.29 | 24420.56 |
| 218 | 2043-07 | 1343.29 | 58.00 | 1285.29 | 23135.27 |
| 219 | 2043-08 | 1340.24 | 54.95 | 1285.29 | 21849.97 |
| 220 | 2043-09 | 1337.19 | 51.89 | 1285.29 | 20564.68 |
| 221 | 2043-10 | 1334.13 | 48.84 | 1285.29 | 19279.39 |
| 222 | 2043-11 | 1331.08 | 45.79 | 1285.29 | 17994.10 |
| 223 | 2043-12 | 1328.03 | 42.74 | 1285.29 | 16708.80 |
| 224 | 2044-01 | 1324.98 | 39.68 | 1285.29 | 15423.51 |
| 225 | 2044-02 | 1321.92 | 36.63 | 1285.29 | 14138.22 |
| 226 | 2044-03 | 1318.87 | 33.58 | 1285.29 | 12852.93 |
| 227 | 2044-04 | 1315.82 | 30.53 | 1285.29 | 11567.63 |
| 228 | 2044-05 | 1312.77 | 27.47 | 1285.29 | 10282.34 |
| 229 | 2044-06 | 1309.71 | 24.42 | 1285.29 | 8997.05 |
| 230 | 2044-07 | 1306.66 | 21.37 | 1285.29 | 7711.76 |
| 231 | 2044-08 | 1303.61 | 18.32 | 1285.29 | 6426.46 |
| 232 | 2044-09 | 1300.56 | 15.26 | 1285.29 | 5141.17 |
| 233 | 2044-10 | 1297.50 | 12.21 | 1285.29 | 3855.88 |
| 234 | 2044-11 | 1294.45 | 9.16 | 1285.29 | 2570.59 |
| 235 | 2044-12 | 1291.40 | 6.11 | 1285.29 | 1285.29 |
| 236 | 2045-01 | 1288.35 | 3.05 | 1285.29 | 0.00 |