贷款30.33万（公积金贷款）房贷，还款18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：30.33万
还款月数：18年
每月还款：1796.8元
利息总额：8.48万
本息合计：38.81万
| 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 | 1796.80 | 720.41 | 1076.39 | 302252.66 |
| 2 | 2025-07 | 1796.80 | 717.85 | 1078.95 | 301173.71 |
| 3 | 2025-08 | 1796.80 | 715.29 | 1081.51 | 300092.20 |
| 4 | 2025-09 | 1796.80 | 712.72 | 1084.08 | 299008.12 |
| 5 | 2025-10 | 1796.80 | 710.14 | 1086.65 | 297921.47 |
| 6 | 2025-11 | 1796.80 | 707.56 | 1089.23 | 296832.23 |
| 7 | 2025-12 | 1796.80 | 704.98 | 1091.82 | 295740.41 |
| 8 | 2026-01 | 1796.80 | 702.38 | 1094.41 | 294645.99 |
| 9 | 2026-02 | 1796.80 | 699.78 | 1097.01 | 293548.98 |
| 10 | 2026-03 | 1796.80 | 697.18 | 1099.62 | 292449.36 |
| 11 | 2026-04 | 1796.80 | 694.57 | 1102.23 | 291347.13 |
| 12 | 2026-05 | 1796.80 | 691.95 | 1104.85 | 290242.28 |
| 13 | 2026-06 | 1796.80 | 689.33 | 1107.47 | 289134.81 |
| 14 | 2026-07 | 1796.80 | 686.70 | 1110.10 | 288024.70 |
| 15 | 2026-08 | 1796.80 | 684.06 | 1112.74 | 286911.96 |
| 16 | 2026-09 | 1796.80 | 681.42 | 1115.38 | 285796.58 |
| 17 | 2026-10 | 1796.80 | 678.77 | 1118.03 | 284678.55 |
| 18 | 2026-11 | 1796.80 | 676.11 | 1120.69 | 283557.86 |
| 19 | 2026-12 | 1796.80 | 673.45 | 1123.35 | 282434.51 |
| 20 | 2027-01 | 1796.80 | 670.78 | 1126.02 | 281308.50 |
| 21 | 2027-02 | 1796.80 | 668.11 | 1128.69 | 280179.81 |
| 22 | 2027-03 | 1796.80 | 665.43 | 1131.37 | 279048.43 |
| 23 | 2027-04 | 1796.80 | 662.74 | 1134.06 | 277914.38 |
| 24 | 2027-05 | 1796.80 | 660.05 | 1136.75 | 276777.62 |
| 25 | 2027-06 | 1796.80 | 657.35 | 1139.45 | 275638.17 |
| 26 | 2027-07 | 1796.80 | 654.64 | 1142.16 | 274496.02 |
| 27 | 2027-08 | 1796.80 | 651.93 | 1144.87 | 273351.14 |
| 28 | 2027-09 | 1796.80 | 649.21 | 1147.59 | 272203.56 |
| 29 | 2027-10 | 1796.80 | 646.48 | 1150.32 | 271053.24 |
| 30 | 2027-11 | 1796.80 | 643.75 | 1153.05 | 269900.19 |
| 31 | 2027-12 | 1796.80 | 641.01 | 1155.79 | 268744.41 |
| 32 | 2028-01 | 1796.80 | 638.27 | 1158.53 | 267585.88 |
| 33 | 2028-02 | 1796.80 | 635.52 | 1161.28 | 266424.60 |
| 34 | 2028-03 | 1796.80 | 632.76 | 1164.04 | 265260.56 |
| 35 | 2028-04 | 1796.80 | 629.99 | 1166.80 | 264093.75 |
| 36 | 2028-05 | 1796.80 | 627.22 | 1169.58 | 262924.17 |
| 37 | 2028-06 | 1796.80 | 624.44 | 1172.35 | 261751.82 |
| 38 | 2028-07 | 1796.80 | 621.66 | 1175.14 | 260576.68 |
| 39 | 2028-08 | 1796.80 | 618.87 | 1177.93 | 259398.75 |
| 40 | 2028-09 | 1796.80 | 616.07 | 1180.73 | 258218.03 |
| 41 | 2028-10 | 1796.80 | 613.27 | 1183.53 | 257034.50 |
| 42 | 2028-11 | 1796.80 | 610.46 | 1186.34 | 255848.16 |
| 43 | 2028-12 | 1796.80 | 607.64 | 1189.16 | 254659.00 |
| 44 | 2029-01 | 1796.80 | 604.82 | 1191.98 | 253467.01 |
| 45 | 2029-02 | 1796.80 | 601.98 | 1194.81 | 252272.20 |
| 46 | 2029-03 | 1796.80 | 599.15 | 1197.65 | 251074.55 |
| 47 | 2029-04 | 1796.80 | 596.30 | 1200.50 | 249874.05 |
| 48 | 2029-05 | 1796.80 | 593.45 | 1203.35 | 248670.70 |
| 49 | 2029-06 | 1796.80 | 590.59 | 1206.21 | 247464.50 |
| 50 | 2029-07 | 1796.80 | 587.73 | 1209.07 | 246255.43 |
| 51 | 2029-08 | 1796.80 | 584.86 | 1211.94 | 245043.49 |
| 52 | 2029-09 | 1796.80 | 581.98 | 1214.82 | 243828.67 |
| 53 | 2029-10 | 1796.80 | 579.09 | 1217.71 | 242610.96 |
| 54 | 2029-11 | 1796.80 | 576.20 | 1220.60 | 241390.36 |
| 55 | 2029-12 | 1796.80 | 573.30 | 1223.50 | 240166.87 |
| 56 | 2030-01 | 1796.80 | 570.40 | 1226.40 | 238940.46 |
| 57 | 2030-02 | 1796.80 | 567.48 | 1229.31 | 237711.15 |
| 58 | 2030-03 | 1796.80 | 564.56 | 1232.23 | 236478.92 |
| 59 | 2030-04 | 1796.80 | 561.64 | 1235.16 | 235243.75 |
| 60 | 2030-05 | 1796.80 | 558.70 | 1238.09 | 234005.66 |
| 61 | 2030-06 | 1796.80 | 555.76 | 1241.04 | 232764.62 |
| 62 | 2030-07 | 1796.80 | 552.82 | 1243.98 | 231520.64 |
| 63 | 2030-08 | 1796.80 | 549.86 | 1246.94 | 230273.71 |
| 64 | 2030-09 | 1796.80 | 546.90 | 1249.90 | 229023.81 |
| 65 | 2030-10 | 1796.80 | 543.93 | 1252.87 | 227770.94 |
| 66 | 2030-11 | 1796.80 | 540.96 | 1255.84 | 226515.10 |
| 67 | 2030-12 | 1796.80 | 537.97 | 1258.83 | 225256.27 |
| 68 | 2031-01 | 1796.80 | 534.98 | 1261.81 | 223994.46 |
| 69 | 2031-02 | 1796.80 | 531.99 | 1264.81 | 222729.65 |
| 70 | 2031-03 | 1796.80 | 528.98 | 1267.82 | 221461.83 |
| 71 | 2031-04 | 1796.80 | 525.97 | 1270.83 | 220191.00 |
| 72 | 2031-05 | 1796.80 | 522.95 | 1273.84 | 218917.16 |
| 73 | 2031-06 | 1796.80 | 519.93 | 1276.87 | 217640.29 |
| 74 | 2031-07 | 1796.80 | 516.90 | 1279.90 | 216360.39 |
| 75 | 2031-08 | 1796.80 | 513.86 | 1282.94 | 215077.44 |
| 76 | 2031-09 | 1796.80 | 510.81 | 1285.99 | 213791.45 |
| 77 | 2031-10 | 1796.80 | 507.75 | 1289.04 | 212502.41 |
| 78 | 2031-11 | 1796.80 | 504.69 | 1292.11 | 211210.30 |
| 79 | 2031-12 | 1796.80 | 501.62 | 1295.17 | 209915.13 |
| 80 | 2032-01 | 1796.80 | 498.55 | 1298.25 | 208616.88 |
| 81 | 2032-02 | 1796.80 | 495.47 | 1301.33 | 207315.55 |
| 82 | 2032-03 | 1796.80 | 492.37 | 1304.42 | 206011.12 |
| 83 | 2032-04 | 1796.80 | 489.28 | 1307.52 | 204703.60 |
| 84 | 2032-05 | 1796.80 | 486.17 | 1310.63 | 203392.97 |
| 85 | 2032-06 | 1796.80 | 483.06 | 1313.74 | 202079.23 |
| 86 | 2032-07 | 1796.80 | 479.94 | 1316.86 | 200762.37 |
| 87 | 2032-08 | 1796.80 | 476.81 | 1319.99 | 199442.39 |
| 88 | 2032-09 | 1796.80 | 473.68 | 1323.12 | 198119.26 |
| 89 | 2032-10 | 1796.80 | 470.53 | 1326.27 | 196793.00 |
| 90 | 2032-11 | 1796.80 | 467.38 | 1329.42 | 195463.58 |
| 91 | 2032-12 | 1796.80 | 464.23 | 1332.57 | 194131.01 |
| 92 | 2033-01 | 1796.80 | 461.06 | 1335.74 | 192795.27 |
| 93 | 2033-02 | 1796.80 | 457.89 | 1338.91 | 191456.36 |
| 94 | 2033-03 | 1796.80 | 454.71 | 1342.09 | 190114.27 |
| 95 | 2033-04 | 1796.80 | 451.52 | 1345.28 | 188769.00 |
| 96 | 2033-05 | 1796.80 | 448.33 | 1348.47 | 187420.52 |
| 97 | 2033-06 | 1796.80 | 445.12 | 1351.67 | 186068.85 |
| 98 | 2033-07 | 1796.80 | 441.91 | 1354.88 | 184713.97 |
| 99 | 2033-08 | 1796.80 | 438.70 | 1358.10 | 183355.86 |
| 100 | 2033-09 | 1796.80 | 435.47 | 1361.33 | 181994.53 |
| 101 | 2033-10 | 1796.80 | 432.24 | 1364.56 | 180629.97 |
| 102 | 2033-11 | 1796.80 | 429.00 | 1367.80 | 179262.17 |
| 103 | 2033-12 | 1796.80 | 425.75 | 1371.05 | 177891.12 |
| 104 | 2034-01 | 1796.80 | 422.49 | 1374.31 | 176516.81 |
| 105 | 2034-02 | 1796.80 | 419.23 | 1377.57 | 175139.24 |
| 106 | 2034-03 | 1796.80 | 415.96 | 1380.84 | 173758.40 |
| 107 | 2034-04 | 1796.80 | 412.68 | 1384.12 | 172374.28 |
| 108 | 2034-05 | 1796.80 | 409.39 | 1387.41 | 170986.87 |
| 109 | 2034-06 | 1796.80 | 406.09 | 1390.70 | 169596.16 |
| 110 | 2034-07 | 1796.80 | 402.79 | 1394.01 | 168202.15 |
| 111 | 2034-08 | 1796.80 | 399.48 | 1397.32 | 166804.84 |
| 112 | 2034-09 | 1796.80 | 396.16 | 1400.64 | 165404.20 |
| 113 | 2034-10 | 1796.80 | 392.83 | 1403.96 | 164000.24 |
| 114 | 2034-11 | 1796.80 | 389.50 | 1407.30 | 162592.94 |
| 115 | 2034-12 | 1796.80 | 386.16 | 1410.64 | 161182.30 |
| 116 | 2035-01 | 1796.80 | 382.81 | 1413.99 | 159768.31 |
| 117 | 2035-02 | 1796.80 | 379.45 | 1417.35 | 158350.96 |
| 118 | 2035-03 | 1796.80 | 376.08 | 1420.71 | 156930.24 |
| 119 | 2035-04 | 1796.80 | 372.71 | 1424.09 | 155506.15 |
| 120 | 2035-05 | 1796.80 | 369.33 | 1427.47 | 154078.68 |
| 121 | 2035-06 | 1796.80 | 365.94 | 1430.86 | 152647.82 |
| 122 | 2035-07 | 1796.80 | 362.54 | 1434.26 | 151213.56 |
| 123 | 2035-08 | 1796.80 | 359.13 | 1437.67 | 149775.90 |
| 124 | 2035-09 | 1796.80 | 355.72 | 1441.08 | 148334.81 |
| 125 | 2035-10 | 1796.80 | 352.30 | 1444.50 | 146890.31 |
| 126 | 2035-11 | 1796.80 | 348.86 | 1447.93 | 145442.38 |
| 127 | 2035-12 | 1796.80 | 345.43 | 1451.37 | 143991.00 |
| 128 | 2036-01 | 1796.80 | 341.98 | 1454.82 | 142536.19 |
| 129 | 2036-02 | 1796.80 | 338.52 | 1458.28 | 141077.91 |
| 130 | 2036-03 | 1796.80 | 335.06 | 1461.74 | 139616.17 |
| 131 | 2036-04 | 1796.80 | 331.59 | 1465.21 | 138150.96 |
| 132 | 2036-05 | 1796.80 | 328.11 | 1468.69 | 136682.27 |
| 133 | 2036-06 | 1796.80 | 324.62 | 1472.18 | 135210.09 |
| 134 | 2036-07 | 1796.80 | 321.12 | 1475.67 | 133734.42 |
| 135 | 2036-08 | 1796.80 | 317.62 | 1479.18 | 132255.24 |
| 136 | 2036-09 | 1796.80 | 314.11 | 1482.69 | 130772.55 |
| 137 | 2036-10 | 1796.80 | 310.58 | 1486.21 | 129286.33 |
| 138 | 2036-11 | 1796.80 | 307.06 | 1489.74 | 127796.59 |
| 139 | 2036-12 | 1796.80 | 303.52 | 1493.28 | 126303.31 |
| 140 | 2037-01 | 1796.80 | 299.97 | 1496.83 | 124806.48 |
| 141 | 2037-02 | 1796.80 | 296.42 | 1500.38 | 123306.10 |
| 142 | 2037-03 | 1796.80 | 292.85 | 1503.95 | 121802.15 |
| 143 | 2037-04 | 1796.80 | 289.28 | 1507.52 | 120294.63 |
| 144 | 2037-05 | 1796.80 | 285.70 | 1511.10 | 118783.53 |
| 145 | 2037-06 | 1796.80 | 282.11 | 1514.69 | 117268.85 |
| 146 | 2037-07 | 1796.80 | 278.51 | 1518.28 | 115750.56 |
| 147 | 2037-08 | 1796.80 | 274.91 | 1521.89 | 114228.67 |
| 148 | 2037-09 | 1796.80 | 271.29 | 1525.51 | 112703.17 |
| 149 | 2037-10 | 1796.80 | 267.67 | 1529.13 | 111174.04 |
| 150 | 2037-11 | 1796.80 | 264.04 | 1532.76 | 109641.28 |
| 151 | 2037-12 | 1796.80 | 260.40 | 1536.40 | 108104.88 |
| 152 | 2038-01 | 1796.80 | 256.75 | 1540.05 | 106564.83 |
| 153 | 2038-02 | 1796.80 | 253.09 | 1543.71 | 105021.12 |
| 154 | 2038-03 | 1796.80 | 249.43 | 1547.37 | 103473.75 |
| 155 | 2038-04 | 1796.80 | 245.75 | 1551.05 | 101922.70 |
| 156 | 2038-05 | 1796.80 | 242.07 | 1554.73 | 100367.97 |
| 157 | 2038-06 | 1796.80 | 238.37 | 1558.42 | 98809.54 |
| 158 | 2038-07 | 1796.80 | 234.67 | 1562.13 | 97247.42 |
| 159 | 2038-08 | 1796.80 | 230.96 | 1565.84 | 95681.58 |
| 160 | 2038-09 | 1796.80 | 227.24 | 1569.55 | 94112.03 |
| 161 | 2038-10 | 1796.80 | 223.52 | 1573.28 | 92538.74 |
| 162 | 2038-11 | 1796.80 | 219.78 | 1577.02 | 90961.72 |
| 163 | 2038-12 | 1796.80 | 216.03 | 1580.76 | 89380.96 |
| 164 | 2039-01 | 1796.80 | 212.28 | 1584.52 | 87796.44 |
| 165 | 2039-02 | 1796.80 | 208.52 | 1588.28 | 86208.16 |
| 166 | 2039-03 | 1796.80 | 204.74 | 1592.05 | 84616.11 |
| 167 | 2039-04 | 1796.80 | 200.96 | 1595.84 | 83020.27 |
| 168 | 2039-05 | 1796.80 | 197.17 | 1599.63 | 81420.65 |
| 169 | 2039-06 | 1796.80 | 193.37 | 1603.42 | 79817.22 |
| 170 | 2039-07 | 1796.80 | 189.57 | 1607.23 | 78209.99 |
| 171 | 2039-08 | 1796.80 | 185.75 | 1611.05 | 76598.94 |
| 172 | 2039-09 | 1796.80 | 181.92 | 1614.88 | 74984.06 |
| 173 | 2039-10 | 1796.80 | 178.09 | 1618.71 | 73365.35 |
| 174 | 2039-11 | 1796.80 | 174.24 | 1622.56 | 71742.80 |
| 175 | 2039-12 | 1796.80 | 170.39 | 1626.41 | 70116.39 |
| 176 | 2040-01 | 1796.80 | 166.53 | 1630.27 | 68486.11 |
| 177 | 2040-02 | 1796.80 | 162.65 | 1634.14 | 66851.97 |
| 178 | 2040-03 | 1796.80 | 158.77 | 1638.03 | 65213.95 |
| 179 | 2040-04 | 1796.80 | 154.88 | 1641.92 | 63572.03 |
| 180 | 2040-05 | 1796.80 | 150.98 | 1645.81 | 61926.21 |
| 181 | 2040-06 | 1796.80 | 147.07 | 1649.72 | 60276.49 |
| 182 | 2040-07 | 1796.80 | 143.16 | 1653.64 | 58622.85 |
| 183 | 2040-08 | 1796.80 | 139.23 | 1657.57 | 56965.28 |
| 184 | 2040-09 | 1796.80 | 135.29 | 1661.51 | 55303.77 |
| 185 | 2040-10 | 1796.80 | 131.35 | 1665.45 | 53638.32 |
| 186 | 2040-11 | 1796.80 | 127.39 | 1669.41 | 51968.91 |
| 187 | 2040-12 | 1796.80 | 123.43 | 1673.37 | 50295.54 |
| 188 | 2041-01 | 1796.80 | 119.45 | 1677.35 | 48618.20 |
| 189 | 2041-02 | 1796.80 | 115.47 | 1681.33 | 46936.87 |
| 190 | 2041-03 | 1796.80 | 111.48 | 1685.32 | 45251.54 |
| 191 | 2041-04 | 1796.80 | 107.47 | 1689.33 | 43562.22 |
| 192 | 2041-05 | 1796.80 | 103.46 | 1693.34 | 41868.88 |
| 193 | 2041-06 | 1796.80 | 99.44 | 1697.36 | 40171.52 |
| 194 | 2041-07 | 1796.80 | 95.41 | 1701.39 | 38470.13 |
| 195 | 2041-08 | 1796.80 | 91.37 | 1705.43 | 36764.70 |
| 196 | 2041-09 | 1796.80 | 87.32 | 1709.48 | 35055.21 |
| 197 | 2041-10 | 1796.80 | 83.26 | 1713.54 | 33341.67 |
| 198 | 2041-11 | 1796.80 | 79.19 | 1717.61 | 31624.06 |
| 199 | 2041-12 | 1796.80 | 75.11 | 1721.69 | 29902.37 |
| 200 | 2042-01 | 1796.80 | 71.02 | 1725.78 | 28176.59 |
| 201 | 2042-02 | 1796.80 | 66.92 | 1729.88 | 26446.71 |
| 202 | 2042-03 | 1796.80 | 62.81 | 1733.99 | 24712.72 |
| 203 | 2042-04 | 1796.80 | 58.69 | 1738.11 | 22974.61 |
| 204 | 2042-05 | 1796.80 | 54.56 | 1742.23 | 21232.38 |
| 205 | 2042-06 | 1796.80 | 50.43 | 1746.37 | 19486.01 |
| 206 | 2042-07 | 1796.80 | 46.28 | 1750.52 | 17735.49 |
| 207 | 2042-08 | 1796.80 | 42.12 | 1754.68 | 15980.81 |
| 208 | 2042-09 | 1796.80 | 37.95 | 1758.84 | 14221.97 |
| 209 | 2042-10 | 1796.80 | 33.78 | 1763.02 | 12458.95 |
| 210 | 2042-11 | 1796.80 | 29.59 | 1767.21 | 10691.74 |
| 211 | 2042-12 | 1796.80 | 25.39 | 1771.41 | 8920.33 |
| 212 | 2043-01 | 1796.80 | 21.19 | 1775.61 | 7144.72 |
| 213 | 2043-02 | 1796.80 | 16.97 | 1779.83 | 5364.89 |
| 214 | 2043-03 | 1796.80 | 12.74 | 1784.06 | 3580.84 |
| 215 | 2043-04 | 1796.80 | 8.50 | 1788.29 | 1792.54 |
| 216 | 2043-05 | 1796.80 | 4.26 | 1792.54 | 0.00 |
等额本金还款方式：
贷款总额：30.33万
还款月数：18年
首月还款：2124.71元
每月递减：3.34元
利息总额：7.82万
本息合计：38.15万
节省利息：6615.31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 | 2124.71 | 720.41 | 1404.30 | 301924.75 |
| 2 | 2025-07 | 2121.37 | 717.07 | 1404.30 | 300520.45 |
| 3 | 2025-08 | 2118.04 | 713.74 | 1404.30 | 299116.15 |
| 4 | 2025-09 | 2114.70 | 710.40 | 1404.30 | 297711.85 |
| 5 | 2025-10 | 2111.37 | 707.07 | 1404.30 | 296307.54 |
| 6 | 2025-11 | 2108.03 | 703.73 | 1404.30 | 294903.24 |
| 7 | 2025-12 | 2104.70 | 700.40 | 1404.30 | 293498.94 |
| 8 | 2026-01 | 2101.36 | 697.06 | 1404.30 | 292094.64 |
| 9 | 2026-02 | 2098.03 | 693.72 | 1404.30 | 290690.34 |
| 10 | 2026-03 | 2094.69 | 690.39 | 1404.30 | 289286.04 |
| 11 | 2026-04 | 2091.36 | 687.05 | 1404.30 | 287881.74 |
| 12 | 2026-05 | 2088.02 | 683.72 | 1404.30 | 286477.44 |
| 13 | 2026-06 | 2084.69 | 680.38 | 1404.30 | 285073.13 |
| 14 | 2026-07 | 2081.35 | 677.05 | 1404.30 | 283668.83 |
| 15 | 2026-08 | 2078.01 | 673.71 | 1404.30 | 282264.53 |
| 16 | 2026-09 | 2074.68 | 670.38 | 1404.30 | 280860.23 |
| 17 | 2026-10 | 2071.34 | 667.04 | 1404.30 | 279455.93 |
| 18 | 2026-11 | 2068.01 | 663.71 | 1404.30 | 278051.63 |
| 19 | 2026-12 | 2064.67 | 660.37 | 1404.30 | 276647.33 |
| 20 | 2027-01 | 2061.34 | 657.04 | 1404.30 | 275243.03 |
| 21 | 2027-02 | 2058.00 | 653.70 | 1404.30 | 273838.73 |
| 22 | 2027-03 | 2054.67 | 650.37 | 1404.30 | 272434.42 |
| 23 | 2027-04 | 2051.33 | 647.03 | 1404.30 | 271030.12 |
| 24 | 2027-05 | 2048.00 | 643.70 | 1404.30 | 269625.82 |
| 25 | 2027-06 | 2044.66 | 640.36 | 1404.30 | 268221.52 |
| 26 | 2027-07 | 2041.33 | 637.03 | 1404.30 | 266817.22 |
| 27 | 2027-08 | 2037.99 | 633.69 | 1404.30 | 265412.92 |
| 28 | 2027-09 | 2034.66 | 630.36 | 1404.30 | 264008.62 |
| 29 | 2027-10 | 2031.32 | 627.02 | 1404.30 | 262604.32 |
| 30 | 2027-11 | 2027.99 | 623.69 | 1404.30 | 261200.02 |
| 31 | 2027-12 | 2024.65 | 620.35 | 1404.30 | 259795.71 |
| 32 | 2028-01 | 2021.32 | 617.01 | 1404.30 | 258391.41 |
| 33 | 2028-02 | 2017.98 | 613.68 | 1404.30 | 256987.11 |
| 34 | 2028-03 | 2014.65 | 610.34 | 1404.30 | 255582.81 |
| 35 | 2028-04 | 2011.31 | 607.01 | 1404.30 | 254178.51 |
| 36 | 2028-05 | 2007.98 | 603.67 | 1404.30 | 252774.21 |
| 37 | 2028-06 | 2004.64 | 600.34 | 1404.30 | 251369.91 |
| 38 | 2028-07 | 2001.30 | 597.00 | 1404.30 | 249965.61 |
| 39 | 2028-08 | 1997.97 | 593.67 | 1404.30 | 248561.30 |
| 40 | 2028-09 | 1994.63 | 590.33 | 1404.30 | 247157.00 |
| 41 | 2028-10 | 1991.30 | 587.00 | 1404.30 | 245752.70 |
| 42 | 2028-11 | 1987.96 | 583.66 | 1404.30 | 244348.40 |
| 43 | 2028-12 | 1984.63 | 580.33 | 1404.30 | 242944.10 |
| 44 | 2029-01 | 1981.29 | 576.99 | 1404.30 | 241539.80 |
| 45 | 2029-02 | 1977.96 | 573.66 | 1404.30 | 240135.50 |
| 46 | 2029-03 | 1974.62 | 570.32 | 1404.30 | 238731.20 |
| 47 | 2029-04 | 1971.29 | 566.99 | 1404.30 | 237326.90 |
| 48 | 2029-05 | 1967.95 | 563.65 | 1404.30 | 235922.59 |
| 49 | 2029-06 | 1964.62 | 560.32 | 1404.30 | 234518.29 |
| 50 | 2029-07 | 1961.28 | 556.98 | 1404.30 | 233113.99 |
| 51 | 2029-08 | 1957.95 | 553.65 | 1404.30 | 231709.69 |
| 52 | 2029-09 | 1954.61 | 550.31 | 1404.30 | 230305.39 |
| 53 | 2029-10 | 1951.28 | 546.98 | 1404.30 | 228901.09 |
| 54 | 2029-11 | 1947.94 | 543.64 | 1404.30 | 227496.79 |
| 55 | 2029-12 | 1944.61 | 540.30 | 1404.30 | 226092.49 |
| 56 | 2030-01 | 1941.27 | 536.97 | 1404.30 | 224688.19 |
| 57 | 2030-02 | 1937.94 | 533.63 | 1404.30 | 223283.88 |
| 58 | 2030-03 | 1934.60 | 530.30 | 1404.30 | 221879.58 |
| 59 | 2030-04 | 1931.27 | 526.96 | 1404.30 | 220475.28 |
| 60 | 2030-05 | 1927.93 | 523.63 | 1404.30 | 219070.98 |
| 61 | 2030-06 | 1924.59 | 520.29 | 1404.30 | 217666.68 |
| 62 | 2030-07 | 1921.26 | 516.96 | 1404.30 | 216262.38 |
| 63 | 2030-08 | 1917.92 | 513.62 | 1404.30 | 214858.08 |
| 64 | 2030-09 | 1914.59 | 510.29 | 1404.30 | 213453.78 |
| 65 | 2030-10 | 1911.25 | 506.95 | 1404.30 | 212049.47 |
| 66 | 2030-11 | 1907.92 | 503.62 | 1404.30 | 210645.17 |
| 67 | 2030-12 | 1904.58 | 500.28 | 1404.30 | 209240.87 |
| 68 | 2031-01 | 1901.25 | 496.95 | 1404.30 | 207836.57 |
| 69 | 2031-02 | 1897.91 | 493.61 | 1404.30 | 206432.27 |
| 70 | 2031-03 | 1894.58 | 490.28 | 1404.30 | 205027.97 |
| 71 | 2031-04 | 1891.24 | 486.94 | 1404.30 | 203623.67 |
| 72 | 2031-05 | 1887.91 | 483.61 | 1404.30 | 202219.37 |
| 73 | 2031-06 | 1884.57 | 480.27 | 1404.30 | 200815.07 |
| 74 | 2031-07 | 1881.24 | 476.94 | 1404.30 | 199410.76 |
| 75 | 2031-08 | 1877.90 | 473.60 | 1404.30 | 198006.46 |
| 76 | 2031-09 | 1874.57 | 470.27 | 1404.30 | 196602.16 |
| 77 | 2031-10 | 1871.23 | 466.93 | 1404.30 | 195197.86 |
| 78 | 2031-11 | 1867.90 | 463.59 | 1404.30 | 193793.56 |
| 79 | 2031-12 | 1864.56 | 460.26 | 1404.30 | 192389.26 |
| 80 | 2032-01 | 1861.23 | 456.92 | 1404.30 | 190984.96 |
| 81 | 2032-02 | 1857.89 | 453.59 | 1404.30 | 189580.66 |
| 82 | 2032-03 | 1854.56 | 450.25 | 1404.30 | 188176.36 |
| 83 | 2032-04 | 1851.22 | 446.92 | 1404.30 | 186772.05 |
| 84 | 2032-05 | 1847.88 | 443.58 | 1404.30 | 185367.75 |
| 85 | 2032-06 | 1844.55 | 440.25 | 1404.30 | 183963.45 |
| 86 | 2032-07 | 1841.21 | 436.91 | 1404.30 | 182559.15 |
| 87 | 2032-08 | 1837.88 | 433.58 | 1404.30 | 181154.85 |
| 88 | 2032-09 | 1834.54 | 430.24 | 1404.30 | 179750.55 |
| 89 | 2032-10 | 1831.21 | 426.91 | 1404.30 | 178346.25 |
| 90 | 2032-11 | 1827.87 | 423.57 | 1404.30 | 176941.95 |
| 91 | 2032-12 | 1824.54 | 420.24 | 1404.30 | 175537.64 |
| 92 | 2033-01 | 1821.20 | 416.90 | 1404.30 | 174133.34 |
| 93 | 2033-02 | 1817.87 | 413.57 | 1404.30 | 172729.04 |
| 94 | 2033-03 | 1814.53 | 410.23 | 1404.30 | 171324.74 |
| 95 | 2033-04 | 1811.20 | 406.90 | 1404.30 | 169920.44 |
| 96 | 2033-05 | 1807.86 | 403.56 | 1404.30 | 168516.14 |
| 97 | 2033-06 | 1804.53 | 400.23 | 1404.30 | 167111.84 |
| 98 | 2033-07 | 1801.19 | 396.89 | 1404.30 | 165707.54 |
| 99 | 2033-08 | 1797.86 | 393.56 | 1404.30 | 164303.24 |
| 100 | 2033-09 | 1794.52 | 390.22 | 1404.30 | 162898.93 |
| 101 | 2033-10 | 1791.19 | 386.88 | 1404.30 | 161494.63 |
| 102 | 2033-11 | 1787.85 | 383.55 | 1404.30 | 160090.33 |
| 103 | 2033-12 | 1784.52 | 380.21 | 1404.30 | 158686.03 |
| 104 | 2034-01 | 1781.18 | 376.88 | 1404.30 | 157281.73 |
| 105 | 2034-02 | 1777.85 | 373.54 | 1404.30 | 155877.43 |
| 106 | 2034-03 | 1774.51 | 370.21 | 1404.30 | 154473.13 |
| 107 | 2034-04 | 1771.17 | 366.87 | 1404.30 | 153068.83 |
| 108 | 2034-05 | 1767.84 | 363.54 | 1404.30 | 151664.52 |
| 109 | 2034-06 | 1764.50 | 360.20 | 1404.30 | 150260.22 |
| 110 | 2034-07 | 1761.17 | 356.87 | 1404.30 | 148855.92 |
| 111 | 2034-08 | 1757.83 | 353.53 | 1404.30 | 147451.62 |
| 112 | 2034-09 | 1754.50 | 350.20 | 1404.30 | 146047.32 |
| 113 | 2034-10 | 1751.16 | 346.86 | 1404.30 | 144643.02 |
| 114 | 2034-11 | 1747.83 | 343.53 | 1404.30 | 143238.72 |
| 115 | 2034-12 | 1744.49 | 340.19 | 1404.30 | 141834.42 |
| 116 | 2035-01 | 1741.16 | 336.86 | 1404.30 | 140430.12 |
| 117 | 2035-02 | 1737.82 | 333.52 | 1404.30 | 139025.81 |
| 118 | 2035-03 | 1734.49 | 330.19 | 1404.30 | 137621.51 |
| 119 | 2035-04 | 1731.15 | 326.85 | 1404.30 | 136217.21 |
| 120 | 2035-05 | 1727.82 | 323.52 | 1404.30 | 134812.91 |
| 121 | 2035-06 | 1724.48 | 320.18 | 1404.30 | 133408.61 |
| 122 | 2035-07 | 1721.15 | 316.85 | 1404.30 | 132004.31 |
| 123 | 2035-08 | 1717.81 | 313.51 | 1404.30 | 130600.01 |
| 124 | 2035-09 | 1714.48 | 310.18 | 1404.30 | 129195.71 |
| 125 | 2035-10 | 1711.14 | 306.84 | 1404.30 | 127791.41 |
| 126 | 2035-11 | 1707.81 | 303.50 | 1404.30 | 126387.10 |
| 127 | 2035-12 | 1704.47 | 300.17 | 1404.30 | 124982.80 |
| 128 | 2036-01 | 1701.14 | 296.83 | 1404.30 | 123578.50 |
| 129 | 2036-02 | 1697.80 | 293.50 | 1404.30 | 122174.20 |
| 130 | 2036-03 | 1694.46 | 290.16 | 1404.30 | 120769.90 |
| 131 | 2036-04 | 1691.13 | 286.83 | 1404.30 | 119365.60 |
| 132 | 2036-05 | 1687.79 | 283.49 | 1404.30 | 117961.30 |
| 133 | 2036-06 | 1684.46 | 280.16 | 1404.30 | 116557.00 |
| 134 | 2036-07 | 1681.12 | 276.82 | 1404.30 | 115152.69 |
| 135 | 2036-08 | 1677.79 | 273.49 | 1404.30 | 113748.39 |
| 136 | 2036-09 | 1674.45 | 270.15 | 1404.30 | 112344.09 |
| 137 | 2036-10 | 1671.12 | 266.82 | 1404.30 | 110939.79 |
| 138 | 2036-11 | 1667.78 | 263.48 | 1404.30 | 109535.49 |
| 139 | 2036-12 | 1664.45 | 260.15 | 1404.30 | 108131.19 |
| 140 | 2037-01 | 1661.11 | 256.81 | 1404.30 | 106726.89 |
| 141 | 2037-02 | 1657.78 | 253.48 | 1404.30 | 105322.59 |
| 142 | 2037-03 | 1654.44 | 250.14 | 1404.30 | 103918.29 |
| 143 | 2037-04 | 1651.11 | 246.81 | 1404.30 | 102513.98 |
| 144 | 2037-05 | 1647.77 | 243.47 | 1404.30 | 101109.68 |
| 145 | 2037-06 | 1644.44 | 240.14 | 1404.30 | 99705.38 |
| 146 | 2037-07 | 1641.10 | 236.80 | 1404.30 | 98301.08 |
| 147 | 2037-08 | 1637.77 | 233.47 | 1404.30 | 96896.78 |
| 148 | 2037-09 | 1634.43 | 230.13 | 1404.30 | 95492.48 |
| 149 | 2037-10 | 1631.10 | 226.79 | 1404.30 | 94088.18 |
| 150 | 2037-11 | 1627.76 | 223.46 | 1404.30 | 92683.88 |
| 151 | 2037-12 | 1624.43 | 220.12 | 1404.30 | 91279.58 |
| 152 | 2038-01 | 1621.09 | 216.79 | 1404.30 | 89875.27 |
| 153 | 2038-02 | 1617.75 | 213.45 | 1404.30 | 88470.97 |
| 154 | 2038-03 | 1614.42 | 210.12 | 1404.30 | 87066.67 |
| 155 | 2038-04 | 1611.08 | 206.78 | 1404.30 | 85662.37 |
| 156 | 2038-05 | 1607.75 | 203.45 | 1404.30 | 84258.07 |
| 157 | 2038-06 | 1604.41 | 200.11 | 1404.30 | 82853.77 |
| 158 | 2038-07 | 1601.08 | 196.78 | 1404.30 | 81449.47 |
| 159 | 2038-08 | 1597.74 | 193.44 | 1404.30 | 80045.17 |
| 160 | 2038-09 | 1594.41 | 190.11 | 1404.30 | 78640.86 |
| 161 | 2038-10 | 1591.07 | 186.77 | 1404.30 | 77236.56 |
| 162 | 2038-11 | 1587.74 | 183.44 | 1404.30 | 75832.26 |
| 163 | 2038-12 | 1584.40 | 180.10 | 1404.30 | 74427.96 |
| 164 | 2039-01 | 1581.07 | 176.77 | 1404.30 | 73023.66 |
| 165 | 2039-02 | 1577.73 | 173.43 | 1404.30 | 71619.36 |
| 166 | 2039-03 | 1574.40 | 170.10 | 1404.30 | 70215.06 |
| 167 | 2039-04 | 1571.06 | 166.76 | 1404.30 | 68810.76 |
| 168 | 2039-05 | 1567.73 | 163.43 | 1404.30 | 67406.46 |
| 169 | 2039-06 | 1564.39 | 160.09 | 1404.30 | 66002.15 |
| 170 | 2039-07 | 1561.06 | 156.76 | 1404.30 | 64597.85 |
| 171 | 2039-08 | 1557.72 | 153.42 | 1404.30 | 63193.55 |
| 172 | 2039-09 | 1554.39 | 150.08 | 1404.30 | 61789.25 |
| 173 | 2039-10 | 1551.05 | 146.75 | 1404.30 | 60384.95 |
| 174 | 2039-11 | 1547.72 | 143.41 | 1404.30 | 58980.65 |
| 175 | 2039-12 | 1544.38 | 140.08 | 1404.30 | 57576.35 |
| 176 | 2040-01 | 1541.04 | 136.74 | 1404.30 | 56172.05 |
| 177 | 2040-02 | 1537.71 | 133.41 | 1404.30 | 54767.75 |
| 178 | 2040-03 | 1534.37 | 130.07 | 1404.30 | 53363.44 |
| 179 | 2040-04 | 1531.04 | 126.74 | 1404.30 | 51959.14 |
| 180 | 2040-05 | 1527.70 | 123.40 | 1404.30 | 50554.84 |
| 181 | 2040-06 | 1524.37 | 120.07 | 1404.30 | 49150.54 |
| 182 | 2040-07 | 1521.03 | 116.73 | 1404.30 | 47746.24 |
| 183 | 2040-08 | 1517.70 | 113.40 | 1404.30 | 46341.94 |
| 184 | 2040-09 | 1514.36 | 110.06 | 1404.30 | 44937.64 |
| 185 | 2040-10 | 1511.03 | 106.73 | 1404.30 | 43533.34 |
| 186 | 2040-11 | 1507.69 | 103.39 | 1404.30 | 42129.03 |
| 187 | 2040-12 | 1504.36 | 100.06 | 1404.30 | 40724.73 |
| 188 | 2041-01 | 1501.02 | 96.72 | 1404.30 | 39320.43 |
| 189 | 2041-02 | 1497.69 | 93.39 | 1404.30 | 37916.13 |
| 190 | 2041-03 | 1494.35 | 90.05 | 1404.30 | 36511.83 |
| 191 | 2041-04 | 1491.02 | 86.72 | 1404.30 | 35107.53 |
| 192 | 2041-05 | 1487.68 | 83.38 | 1404.30 | 33703.23 |
| 193 | 2041-06 | 1484.35 | 80.05 | 1404.30 | 32298.93 |
| 194 | 2041-07 | 1481.01 | 76.71 | 1404.30 | 30894.63 |
| 195 | 2041-08 | 1477.68 | 73.37 | 1404.30 | 29490.32 |
| 196 | 2041-09 | 1474.34 | 70.04 | 1404.30 | 28086.02 |
| 197 | 2041-10 | 1471.01 | 66.70 | 1404.30 | 26681.72 |
| 198 | 2041-11 | 1467.67 | 63.37 | 1404.30 | 25277.42 |
| 199 | 2041-12 | 1464.34 | 60.03 | 1404.30 | 23873.12 |
| 200 | 2042-01 | 1461.00 | 56.70 | 1404.30 | 22468.82 |
| 201 | 2042-02 | 1457.66 | 53.36 | 1404.30 | 21064.52 |
| 202 | 2042-03 | 1454.33 | 50.03 | 1404.30 | 19660.22 |
| 203 | 2042-04 | 1450.99 | 46.69 | 1404.30 | 18255.92 |
| 204 | 2042-05 | 1447.66 | 43.36 | 1404.30 | 16851.61 |
| 205 | 2042-06 | 1444.32 | 40.02 | 1404.30 | 15447.31 |
| 206 | 2042-07 | 1440.99 | 36.69 | 1404.30 | 14043.01 |
| 207 | 2042-08 | 1437.65 | 33.35 | 1404.30 | 12638.71 |
| 208 | 2042-09 | 1434.32 | 30.02 | 1404.30 | 11234.41 |
| 209 | 2042-10 | 1430.98 | 26.68 | 1404.30 | 9830.11 |
| 210 | 2042-11 | 1427.65 | 23.35 | 1404.30 | 8425.81 |
| 211 | 2042-12 | 1424.31 | 20.01 | 1404.30 | 7021.51 |
| 212 | 2043-01 | 1420.98 | 16.68 | 1404.30 | 5617.20 |
| 213 | 2043-02 | 1417.64 | 13.34 | 1404.30 | 4212.90 |
| 214 | 2043-03 | 1414.31 | 10.01 | 1404.30 | 2808.60 |
| 215 | 2043-04 | 1410.97 | 6.67 | 1404.30 | 1404.30 |
| 216 | 2043-05 | 1407.64 | 3.34 | 1404.30 | 0.00 |