贷款22万（公积金贷款）房贷，还款18年1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：22万
还款月数：18年1个月
每月还款：1375.27元
利息总额：7.84万
本息合计：29.84万
| 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 | 1375.27 | 650.83 | 724.44 | 219275.56 |
| 2 | 2025-06 | 1375.27 | 648.69 | 726.58 | 218548.98 |
| 3 | 2025-07 | 1375.27 | 646.54 | 728.73 | 217820.25 |
| 4 | 2025-08 | 1375.27 | 644.38 | 730.89 | 217089.37 |
| 5 | 2025-09 | 1375.27 | 642.22 | 733.05 | 216356.32 |
| 6 | 2025-10 | 1375.27 | 640.05 | 735.22 | 215621.10 |
| 7 | 2025-11 | 1375.27 | 637.88 | 737.39 | 214883.71 |
| 8 | 2025-12 | 1375.27 | 635.70 | 739.57 | 214144.14 |
| 9 | 2026-01 | 1375.27 | 633.51 | 741.76 | 213402.38 |
| 10 | 2026-02 | 1375.27 | 631.32 | 743.96 | 212658.42 |
| 11 | 2026-03 | 1375.27 | 629.11 | 746.16 | 211912.27 |
| 12 | 2026-04 | 1375.27 | 626.91 | 748.36 | 211163.90 |
| 13 | 2026-05 | 1375.27 | 624.69 | 750.58 | 210413.33 |
| 14 | 2026-06 | 1375.27 | 622.47 | 752.80 | 209660.53 |
| 15 | 2026-07 | 1375.27 | 620.25 | 755.02 | 208905.50 |
| 16 | 2026-08 | 1375.27 | 618.01 | 757.26 | 208148.24 |
| 17 | 2026-09 | 1375.27 | 615.77 | 759.50 | 207388.75 |
| 18 | 2026-10 | 1375.27 | 613.53 | 761.75 | 206627.00 |
| 19 | 2026-11 | 1375.27 | 611.27 | 764.00 | 205863.00 |
| 20 | 2026-12 | 1375.27 | 609.01 | 766.26 | 205096.74 |
| 21 | 2027-01 | 1375.27 | 606.74 | 768.53 | 204328.22 |
| 22 | 2027-02 | 1375.27 | 604.47 | 770.80 | 203557.42 |
| 23 | 2027-03 | 1375.27 | 602.19 | 773.08 | 202784.34 |
| 24 | 2027-04 | 1375.27 | 599.90 | 775.37 | 202008.97 |
| 25 | 2027-05 | 1375.27 | 597.61 | 777.66 | 201231.31 |
| 26 | 2027-06 | 1375.27 | 595.31 | 779.96 | 200451.35 |
| 27 | 2027-07 | 1375.27 | 593.00 | 782.27 | 199669.08 |
| 28 | 2027-08 | 1375.27 | 590.69 | 784.58 | 198884.50 |
| 29 | 2027-09 | 1375.27 | 588.37 | 786.90 | 198097.59 |
| 30 | 2027-10 | 1375.27 | 586.04 | 789.23 | 197308.36 |
| 31 | 2027-11 | 1375.27 | 583.70 | 791.57 | 196516.79 |
| 32 | 2027-12 | 1375.27 | 581.36 | 793.91 | 195722.88 |
| 33 | 2028-01 | 1375.27 | 579.01 | 796.26 | 194926.63 |
| 34 | 2028-02 | 1375.27 | 576.66 | 798.61 | 194128.02 |
| 35 | 2028-03 | 1375.27 | 574.30 | 800.98 | 193327.04 |
| 36 | 2028-04 | 1375.27 | 571.93 | 803.34 | 192523.70 |
| 37 | 2028-05 | 1375.27 | 569.55 | 805.72 | 191717.97 |
| 38 | 2028-06 | 1375.27 | 567.17 | 808.10 | 190909.87 |
| 39 | 2028-07 | 1375.27 | 564.78 | 810.50 | 190099.37 |
| 40 | 2028-08 | 1375.27 | 562.38 | 812.89 | 189286.48 |
| 41 | 2028-09 | 1375.27 | 559.97 | 815.30 | 188471.18 |
| 42 | 2028-10 | 1375.27 | 557.56 | 817.71 | 187653.47 |
| 43 | 2028-11 | 1375.27 | 555.14 | 820.13 | 186833.34 |
| 44 | 2028-12 | 1375.27 | 552.72 | 822.56 | 186010.79 |
| 45 | 2029-01 | 1375.27 | 550.28 | 824.99 | 185185.80 |
| 46 | 2029-02 | 1375.27 | 547.84 | 827.43 | 184358.37 |
| 47 | 2029-03 | 1375.27 | 545.39 | 829.88 | 183528.49 |
| 48 | 2029-04 | 1375.27 | 542.94 | 832.33 | 182696.16 |
| 49 | 2029-05 | 1375.27 | 540.48 | 834.79 | 181861.37 |
| 50 | 2029-06 | 1375.27 | 538.01 | 837.26 | 181024.10 |
| 51 | 2029-07 | 1375.27 | 535.53 | 839.74 | 180184.36 |
| 52 | 2029-08 | 1375.27 | 533.05 | 842.23 | 179342.14 |
| 53 | 2029-09 | 1375.27 | 530.55 | 844.72 | 178497.42 |
| 54 | 2029-10 | 1375.27 | 528.05 | 847.22 | 177650.20 |
| 55 | 2029-11 | 1375.27 | 525.55 | 849.72 | 176800.48 |
| 56 | 2029-12 | 1375.27 | 523.03 | 852.24 | 175948.25 |
| 57 | 2030-01 | 1375.27 | 520.51 | 854.76 | 175093.49 |
| 58 | 2030-02 | 1375.27 | 517.98 | 857.29 | 174236.20 |
| 59 | 2030-03 | 1375.27 | 515.45 | 859.82 | 173376.38 |
| 60 | 2030-04 | 1375.27 | 512.91 | 862.37 | 172514.02 |
| 61 | 2030-05 | 1375.27 | 510.35 | 864.92 | 171649.10 |
| 62 | 2030-06 | 1375.27 | 507.80 | 867.48 | 170781.62 |
| 63 | 2030-07 | 1375.27 | 505.23 | 870.04 | 169911.58 |
| 64 | 2030-08 | 1375.27 | 502.66 | 872.62 | 169038.97 |
| 65 | 2030-09 | 1375.27 | 500.07 | 875.20 | 168163.77 |
| 66 | 2030-10 | 1375.27 | 497.48 | 877.79 | 167285.98 |
| 67 | 2030-11 | 1375.27 | 494.89 | 880.38 | 166405.60 |
| 68 | 2030-12 | 1375.27 | 492.28 | 882.99 | 165522.61 |
| 69 | 2031-01 | 1375.27 | 489.67 | 885.60 | 164637.01 |
| 70 | 2031-02 | 1375.27 | 487.05 | 888.22 | 163748.79 |
| 71 | 2031-03 | 1375.27 | 484.42 | 890.85 | 162857.95 |
| 72 | 2031-04 | 1375.27 | 481.79 | 893.48 | 161964.47 |
| 73 | 2031-05 | 1375.27 | 479.14 | 896.13 | 161068.34 |
| 74 | 2031-06 | 1375.27 | 476.49 | 898.78 | 160169.56 |
| 75 | 2031-07 | 1375.27 | 473.83 | 901.44 | 159268.13 |
| 76 | 2031-08 | 1375.27 | 471.17 | 904.10 | 158364.02 |
| 77 | 2031-09 | 1375.27 | 468.49 | 906.78 | 157457.25 |
| 78 | 2031-10 | 1375.27 | 465.81 | 909.46 | 156547.79 |
| 79 | 2031-11 | 1375.27 | 463.12 | 912.15 | 155635.64 |
| 80 | 2031-12 | 1375.27 | 460.42 | 914.85 | 154720.79 |
| 81 | 2032-01 | 1375.27 | 457.72 | 917.55 | 153803.23 |
| 82 | 2032-02 | 1375.27 | 455.00 | 920.27 | 152882.97 |
| 83 | 2032-03 | 1375.27 | 452.28 | 922.99 | 151959.97 |
| 84 | 2032-04 | 1375.27 | 449.55 | 925.72 | 151034.25 |
| 85 | 2032-05 | 1375.27 | 446.81 | 928.46 | 150105.79 |
| 86 | 2032-06 | 1375.27 | 444.06 | 931.21 | 149174.58 |
| 87 | 2032-07 | 1375.27 | 441.31 | 933.96 | 148240.62 |
| 88 | 2032-08 | 1375.27 | 438.55 | 936.73 | 147303.89 |
| 89 | 2032-09 | 1375.27 | 435.77 | 939.50 | 146364.40 |
| 90 | 2032-10 | 1375.27 | 432.99 | 942.28 | 145422.12 |
| 91 | 2032-11 | 1375.27 | 430.21 | 945.06 | 144477.06 |
| 92 | 2032-12 | 1375.27 | 427.41 | 947.86 | 143529.20 |
| 93 | 2033-01 | 1375.27 | 424.61 | 950.66 | 142578.54 |
| 94 | 2033-02 | 1375.27 | 421.79 | 953.48 | 141625.06 |
| 95 | 2033-03 | 1375.27 | 418.97 | 956.30 | 140668.76 |
| 96 | 2033-04 | 1375.27 | 416.15 | 959.13 | 139709.64 |
| 97 | 2033-05 | 1375.27 | 413.31 | 961.96 | 138747.68 |
| 98 | 2033-06 | 1375.27 | 410.46 | 964.81 | 137782.87 |
| 99 | 2033-07 | 1375.27 | 407.61 | 967.66 | 136815.20 |
| 100 | 2033-08 | 1375.27 | 404.74 | 970.53 | 135844.68 |
| 101 | 2033-09 | 1375.27 | 401.87 | 973.40 | 134871.28 |
| 102 | 2033-10 | 1375.27 | 398.99 | 976.28 | 133895.01 |
| 103 | 2033-11 | 1375.27 | 396.11 | 979.16 | 132915.84 |
| 104 | 2033-12 | 1375.27 | 393.21 | 982.06 | 131933.78 |
| 105 | 2034-01 | 1375.27 | 390.30 | 984.97 | 130948.81 |
| 106 | 2034-02 | 1375.27 | 387.39 | 987.88 | 129960.93 |
| 107 | 2034-03 | 1375.27 | 384.47 | 990.80 | 128970.13 |
| 108 | 2034-04 | 1375.27 | 381.54 | 993.73 | 127976.40 |
| 109 | 2034-05 | 1375.27 | 378.60 | 996.67 | 126979.72 |
| 110 | 2034-06 | 1375.27 | 375.65 | 999.62 | 125980.10 |
| 111 | 2034-07 | 1375.27 | 372.69 | 1002.58 | 124977.52 |
| 112 | 2034-08 | 1375.27 | 369.73 | 1005.55 | 123971.98 |
| 113 | 2034-09 | 1375.27 | 366.75 | 1008.52 | 122963.46 |
| 114 | 2034-10 | 1375.27 | 363.77 | 1011.50 | 121951.95 |
| 115 | 2034-11 | 1375.27 | 360.77 | 1014.50 | 120937.46 |
| 116 | 2034-12 | 1375.27 | 357.77 | 1017.50 | 119919.96 |
| 117 | 2035-01 | 1375.27 | 354.76 | 1020.51 | 118899.45 |
| 118 | 2035-02 | 1375.27 | 351.74 | 1023.53 | 117875.92 |
| 119 | 2035-03 | 1375.27 | 348.72 | 1026.55 | 116849.37 |
| 120 | 2035-04 | 1375.27 | 345.68 | 1029.59 | 115819.78 |
| 121 | 2035-05 | 1375.27 | 342.63 | 1032.64 | 114787.14 |
| 122 | 2035-06 | 1375.27 | 339.58 | 1035.69 | 113751.45 |
| 123 | 2035-07 | 1375.27 | 336.51 | 1038.76 | 112712.69 |
| 124 | 2035-08 | 1375.27 | 333.44 | 1041.83 | 111670.87 |
| 125 | 2035-09 | 1375.27 | 330.36 | 1044.91 | 110625.95 |
| 126 | 2035-10 | 1375.27 | 327.27 | 1048.00 | 109577.95 |
| 127 | 2035-11 | 1375.27 | 324.17 | 1051.10 | 108526.85 |
| 128 | 2035-12 | 1375.27 | 321.06 | 1054.21 | 107472.64 |
| 129 | 2036-01 | 1375.27 | 317.94 | 1057.33 | 106415.31 |
| 130 | 2036-02 | 1375.27 | 314.81 | 1060.46 | 105354.85 |
| 131 | 2036-03 | 1375.27 | 311.67 | 1063.60 | 104291.25 |
| 132 | 2036-04 | 1375.27 | 308.53 | 1066.74 | 103224.51 |
| 133 | 2036-05 | 1375.27 | 305.37 | 1069.90 | 102154.61 |
| 134 | 2036-06 | 1375.27 | 302.21 | 1073.06 | 101081.55 |
| 135 | 2036-07 | 1375.27 | 299.03 | 1076.24 | 100005.31 |
| 136 | 2036-08 | 1375.27 | 295.85 | 1079.42 | 98925.89 |
| 137 | 2036-09 | 1375.27 | 292.66 | 1082.61 | 97843.28 |
| 138 | 2036-10 | 1375.27 | 289.45 | 1085.82 | 96757.46 |
| 139 | 2036-11 | 1375.27 | 286.24 | 1089.03 | 95668.43 |
| 140 | 2036-12 | 1375.27 | 283.02 | 1092.25 | 94576.18 |
| 141 | 2037-01 | 1375.27 | 279.79 | 1095.48 | 93480.69 |
| 142 | 2037-02 | 1375.27 | 276.55 | 1098.72 | 92381.97 |
| 143 | 2037-03 | 1375.27 | 273.30 | 1101.97 | 91280.00 |
| 144 | 2037-04 | 1375.27 | 270.04 | 1105.23 | 90174.76 |
| 145 | 2037-05 | 1375.27 | 266.77 | 1108.50 | 89066.26 |
| 146 | 2037-06 | 1375.27 | 263.49 | 1111.78 | 87954.48 |
| 147 | 2037-07 | 1375.27 | 260.20 | 1115.07 | 86839.40 |
| 148 | 2037-08 | 1375.27 | 256.90 | 1118.37 | 85721.03 |
| 149 | 2037-09 | 1375.27 | 253.59 | 1121.68 | 84599.35 |
| 150 | 2037-10 | 1375.27 | 250.27 | 1125.00 | 83474.36 |
| 151 | 2037-11 | 1375.27 | 246.94 | 1128.33 | 82346.03 |
| 152 | 2037-12 | 1375.27 | 243.61 | 1131.66 | 81214.37 |
| 153 | 2038-01 | 1375.27 | 240.26 | 1135.01 | 80079.36 |
| 154 | 2038-02 | 1375.27 | 236.90 | 1138.37 | 78940.99 |
| 155 | 2038-03 | 1375.27 | 233.53 | 1141.74 | 77799.25 |
| 156 | 2038-04 | 1375.27 | 230.16 | 1145.11 | 76654.14 |
| 157 | 2038-05 | 1375.27 | 226.77 | 1148.50 | 75505.63 |
| 158 | 2038-06 | 1375.27 | 223.37 | 1151.90 | 74353.73 |
| 159 | 2038-07 | 1375.27 | 219.96 | 1155.31 | 73198.43 |
| 160 | 2038-08 | 1375.27 | 216.55 | 1158.73 | 72039.70 |
| 161 | 2038-09 | 1375.27 | 213.12 | 1162.15 | 70877.55 |
| 162 | 2038-10 | 1375.27 | 209.68 | 1165.59 | 69711.96 |
| 163 | 2038-11 | 1375.27 | 206.23 | 1169.04 | 68542.92 |
| 164 | 2038-12 | 1375.27 | 202.77 | 1172.50 | 67370.42 |
| 165 | 2039-01 | 1375.27 | 199.30 | 1175.97 | 66194.45 |
| 166 | 2039-02 | 1375.27 | 195.83 | 1179.45 | 65015.01 |
| 167 | 2039-03 | 1375.27 | 192.34 | 1182.93 | 63832.07 |
| 168 | 2039-04 | 1375.27 | 188.84 | 1186.43 | 62645.64 |
| 169 | 2039-05 | 1375.27 | 185.33 | 1189.94 | 61455.70 |
| 170 | 2039-06 | 1375.27 | 181.81 | 1193.46 | 60262.23 |
| 171 | 2039-07 | 1375.27 | 178.28 | 1196.99 | 59065.24 |
| 172 | 2039-08 | 1375.27 | 174.73 | 1200.54 | 57864.70 |
| 173 | 2039-09 | 1375.27 | 171.18 | 1204.09 | 56660.61 |
| 174 | 2039-10 | 1375.27 | 167.62 | 1207.65 | 55452.96 |
| 175 | 2039-11 | 1375.27 | 164.05 | 1211.22 | 54241.74 |
| 176 | 2039-12 | 1375.27 | 160.47 | 1214.81 | 53026.94 |
| 177 | 2040-01 | 1375.27 | 156.87 | 1218.40 | 51808.54 |
| 178 | 2040-02 | 1375.27 | 153.27 | 1222.00 | 50586.53 |
| 179 | 2040-03 | 1375.27 | 149.65 | 1225.62 | 49360.91 |
| 180 | 2040-04 | 1375.27 | 146.03 | 1229.24 | 48131.67 |
| 181 | 2040-05 | 1375.27 | 142.39 | 1232.88 | 46898.79 |
| 182 | 2040-06 | 1375.27 | 138.74 | 1236.53 | 45662.26 |
| 183 | 2040-07 | 1375.27 | 135.08 | 1240.19 | 44422.07 |
| 184 | 2040-08 | 1375.27 | 131.42 | 1243.86 | 43178.22 |
| 185 | 2040-09 | 1375.27 | 127.74 | 1247.54 | 41930.68 |
| 186 | 2040-10 | 1375.27 | 124.04 | 1251.23 | 40679.46 |
| 187 | 2040-11 | 1375.27 | 120.34 | 1254.93 | 39424.53 |
| 188 | 2040-12 | 1375.27 | 116.63 | 1258.64 | 38165.89 |
| 189 | 2041-01 | 1375.27 | 112.91 | 1262.36 | 36903.53 |
| 190 | 2041-02 | 1375.27 | 109.17 | 1266.10 | 35637.43 |
| 191 | 2041-03 | 1375.27 | 105.43 | 1269.84 | 34367.59 |
| 192 | 2041-04 | 1375.27 | 101.67 | 1273.60 | 33093.99 |
| 193 | 2041-05 | 1375.27 | 97.90 | 1277.37 | 31816.62 |
| 194 | 2041-06 | 1375.27 | 94.12 | 1281.15 | 30535.47 |
| 195 | 2041-07 | 1375.27 | 90.33 | 1284.94 | 29250.54 |
| 196 | 2041-08 | 1375.27 | 86.53 | 1288.74 | 27961.80 |
| 197 | 2041-09 | 1375.27 | 82.72 | 1292.55 | 26669.25 |
| 198 | 2041-10 | 1375.27 | 78.90 | 1296.37 | 25372.88 |
| 199 | 2041-11 | 1375.27 | 75.06 | 1300.21 | 24072.67 |
| 200 | 2041-12 | 1375.27 | 71.21 | 1304.06 | 22768.61 |
| 201 | 2042-01 | 1375.27 | 67.36 | 1307.91 | 21460.70 |
| 202 | 2042-02 | 1375.27 | 63.49 | 1311.78 | 20148.91 |
| 203 | 2042-03 | 1375.27 | 59.61 | 1315.66 | 18833.25 |
| 204 | 2042-04 | 1375.27 | 55.72 | 1319.56 | 17513.70 |
| 205 | 2042-05 | 1375.27 | 51.81 | 1323.46 | 16190.24 |
| 206 | 2042-06 | 1375.27 | 47.90 | 1327.37 | 14862.86 |
| 207 | 2042-07 | 1375.27 | 43.97 | 1331.30 | 13531.56 |
| 208 | 2042-08 | 1375.27 | 40.03 | 1335.24 | 12196.32 |
| 209 | 2042-09 | 1375.27 | 36.08 | 1339.19 | 10857.13 |
| 210 | 2042-10 | 1375.27 | 32.12 | 1343.15 | 9513.98 |
| 211 | 2042-11 | 1375.27 | 28.15 | 1347.13 | 8166.85 |
| 212 | 2042-12 | 1375.27 | 24.16 | 1351.11 | 6815.74 |
| 213 | 2043-01 | 1375.27 | 20.16 | 1355.11 | 5460.64 |
| 214 | 2043-02 | 1375.27 | 16.15 | 1359.12 | 4101.52 |
| 215 | 2043-03 | 1375.27 | 12.13 | 1363.14 | 2738.38 |
| 216 | 2043-04 | 1375.27 | 8.10 | 1367.17 | 1371.21 |
| 217 | 2043-05 | 1375.27 | 4.06 | 1371.21 | 0.00 |
等额本金还款方式：
贷款总额：22万
还款月数：18年1个月
首月还款：1664.66元
每月递减：3元
利息总额：7.09万
本息合计：29.09万
节省利息：7492.88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 | 1664.66 | 650.83 | 1013.82 | 218986.18 |
| 2 | 2025-06 | 1661.66 | 647.83 | 1013.82 | 217972.35 |
| 3 | 2025-07 | 1658.66 | 644.83 | 1013.82 | 216958.53 |
| 4 | 2025-08 | 1655.66 | 641.84 | 1013.82 | 215944.70 |
| 5 | 2025-09 | 1652.66 | 638.84 | 1013.82 | 214930.88 |
| 6 | 2025-10 | 1649.66 | 635.84 | 1013.82 | 213917.05 |
| 7 | 2025-11 | 1646.66 | 632.84 | 1013.82 | 212903.23 |
| 8 | 2025-12 | 1643.66 | 629.84 | 1013.82 | 211889.40 |
| 9 | 2026-01 | 1640.66 | 626.84 | 1013.82 | 210875.58 |
| 10 | 2026-02 | 1637.67 | 623.84 | 1013.82 | 209861.75 |
| 11 | 2026-03 | 1634.67 | 620.84 | 1013.82 | 208847.93 |
| 12 | 2026-04 | 1631.67 | 617.84 | 1013.82 | 207834.10 |
| 13 | 2026-05 | 1628.67 | 614.84 | 1013.82 | 206820.28 |
| 14 | 2026-06 | 1625.67 | 611.84 | 1013.82 | 205806.45 |
| 15 | 2026-07 | 1622.67 | 608.84 | 1013.82 | 204792.63 |
| 16 | 2026-08 | 1619.67 | 605.84 | 1013.82 | 203778.80 |
| 17 | 2026-09 | 1616.67 | 602.85 | 1013.82 | 202764.98 |
| 18 | 2026-10 | 1613.67 | 599.85 | 1013.82 | 201751.15 |
| 19 | 2026-11 | 1610.67 | 596.85 | 1013.82 | 200737.33 |
| 20 | 2026-12 | 1607.67 | 593.85 | 1013.82 | 199723.50 |
| 21 | 2027-01 | 1604.67 | 590.85 | 1013.82 | 198709.68 |
| 22 | 2027-02 | 1601.67 | 587.85 | 1013.82 | 197695.85 |
| 23 | 2027-03 | 1598.68 | 584.85 | 1013.82 | 196682.03 |
| 24 | 2027-04 | 1595.68 | 581.85 | 1013.82 | 195668.20 |
| 25 | 2027-05 | 1592.68 | 578.85 | 1013.82 | 194654.38 |
| 26 | 2027-06 | 1589.68 | 575.85 | 1013.82 | 193640.55 |
| 27 | 2027-07 | 1586.68 | 572.85 | 1013.82 | 192626.73 |
| 28 | 2027-08 | 1583.68 | 569.85 | 1013.82 | 191612.90 |
| 29 | 2027-09 | 1580.68 | 566.85 | 1013.82 | 190599.08 |
| 30 | 2027-10 | 1577.68 | 563.86 | 1013.82 | 189585.25 |
| 31 | 2027-11 | 1574.68 | 560.86 | 1013.82 | 188571.43 |
| 32 | 2027-12 | 1571.68 | 557.86 | 1013.82 | 187557.60 |
| 33 | 2028-01 | 1568.68 | 554.86 | 1013.82 | 186543.78 |
| 34 | 2028-02 | 1565.68 | 551.86 | 1013.82 | 185529.95 |
| 35 | 2028-03 | 1562.68 | 548.86 | 1013.82 | 184516.13 |
| 36 | 2028-04 | 1559.69 | 545.86 | 1013.82 | 183502.30 |
| 37 | 2028-05 | 1556.69 | 542.86 | 1013.82 | 182488.48 |
| 38 | 2028-06 | 1553.69 | 539.86 | 1013.82 | 181474.65 |
| 39 | 2028-07 | 1550.69 | 536.86 | 1013.82 | 180460.83 |
| 40 | 2028-08 | 1547.69 | 533.86 | 1013.82 | 179447.00 |
| 41 | 2028-09 | 1544.69 | 530.86 | 1013.82 | 178433.18 |
| 42 | 2028-10 | 1541.69 | 527.86 | 1013.82 | 177419.35 |
| 43 | 2028-11 | 1538.69 | 524.87 | 1013.82 | 176405.53 |
| 44 | 2028-12 | 1535.69 | 521.87 | 1013.82 | 175391.71 |
| 45 | 2029-01 | 1532.69 | 518.87 | 1013.82 | 174377.88 |
| 46 | 2029-02 | 1529.69 | 515.87 | 1013.82 | 173364.06 |
| 47 | 2029-03 | 1526.69 | 512.87 | 1013.82 | 172350.23 |
| 48 | 2029-04 | 1523.69 | 509.87 | 1013.82 | 171336.41 |
| 49 | 2029-05 | 1520.70 | 506.87 | 1013.82 | 170322.58 |
| 50 | 2029-06 | 1517.70 | 503.87 | 1013.82 | 169308.76 |
| 51 | 2029-07 | 1514.70 | 500.87 | 1013.82 | 168294.93 |
| 52 | 2029-08 | 1511.70 | 497.87 | 1013.82 | 167281.11 |
| 53 | 2029-09 | 1508.70 | 494.87 | 1013.82 | 166267.28 |
| 54 | 2029-10 | 1505.70 | 491.87 | 1013.82 | 165253.46 |
| 55 | 2029-11 | 1502.70 | 488.87 | 1013.82 | 164239.63 |
| 56 | 2029-12 | 1499.70 | 485.88 | 1013.82 | 163225.81 |
| 57 | 2030-01 | 1496.70 | 482.88 | 1013.82 | 162211.98 |
| 58 | 2030-02 | 1493.70 | 479.88 | 1013.82 | 161198.16 |
| 59 | 2030-03 | 1490.70 | 476.88 | 1013.82 | 160184.33 |
| 60 | 2030-04 | 1487.70 | 473.88 | 1013.82 | 159170.51 |
| 61 | 2030-05 | 1484.70 | 470.88 | 1013.82 | 158156.68 |
| 62 | 2030-06 | 1481.71 | 467.88 | 1013.82 | 157142.86 |
| 63 | 2030-07 | 1478.71 | 464.88 | 1013.82 | 156129.03 |
| 64 | 2030-08 | 1475.71 | 461.88 | 1013.82 | 155115.21 |
| 65 | 2030-09 | 1472.71 | 458.88 | 1013.82 | 154101.38 |
| 66 | 2030-10 | 1469.71 | 455.88 | 1013.82 | 153087.56 |
| 67 | 2030-11 | 1466.71 | 452.88 | 1013.82 | 152073.73 |
| 68 | 2030-12 | 1463.71 | 449.88 | 1013.82 | 151059.91 |
| 69 | 2031-01 | 1460.71 | 446.89 | 1013.82 | 150046.08 |
| 70 | 2031-02 | 1457.71 | 443.89 | 1013.82 | 149032.26 |
| 71 | 2031-03 | 1454.71 | 440.89 | 1013.82 | 148018.43 |
| 72 | 2031-04 | 1451.71 | 437.89 | 1013.82 | 147004.61 |
| 73 | 2031-05 | 1448.71 | 434.89 | 1013.82 | 145990.78 |
| 74 | 2031-06 | 1445.71 | 431.89 | 1013.82 | 144976.96 |
| 75 | 2031-07 | 1442.72 | 428.89 | 1013.82 | 143963.13 |
| 76 | 2031-08 | 1439.72 | 425.89 | 1013.82 | 142949.31 |
| 77 | 2031-09 | 1436.72 | 422.89 | 1013.82 | 141935.48 |
| 78 | 2031-10 | 1433.72 | 419.89 | 1013.82 | 140921.66 |
| 79 | 2031-11 | 1430.72 | 416.89 | 1013.82 | 139907.83 |
| 80 | 2031-12 | 1427.72 | 413.89 | 1013.82 | 138894.01 |
| 81 | 2032-01 | 1424.72 | 410.89 | 1013.82 | 137880.18 |
| 82 | 2032-02 | 1421.72 | 407.90 | 1013.82 | 136866.36 |
| 83 | 2032-03 | 1418.72 | 404.90 | 1013.82 | 135852.53 |
| 84 | 2032-04 | 1415.72 | 401.90 | 1013.82 | 134838.71 |
| 85 | 2032-05 | 1412.72 | 398.90 | 1013.82 | 133824.88 |
| 86 | 2032-06 | 1409.72 | 395.90 | 1013.82 | 132811.06 |
| 87 | 2032-07 | 1406.72 | 392.90 | 1013.82 | 131797.24 |
| 88 | 2032-08 | 1403.73 | 389.90 | 1013.82 | 130783.41 |
| 89 | 2032-09 | 1400.73 | 386.90 | 1013.82 | 129769.59 |
| 90 | 2032-10 | 1397.73 | 383.90 | 1013.82 | 128755.76 |
| 91 | 2032-11 | 1394.73 | 380.90 | 1013.82 | 127741.94 |
| 92 | 2032-12 | 1391.73 | 377.90 | 1013.82 | 126728.11 |
| 93 | 2033-01 | 1388.73 | 374.90 | 1013.82 | 125714.29 |
| 94 | 2033-02 | 1385.73 | 371.90 | 1013.82 | 124700.46 |
| 95 | 2033-03 | 1382.73 | 368.91 | 1013.82 | 123686.64 |
| 96 | 2033-04 | 1379.73 | 365.91 | 1013.82 | 122672.81 |
| 97 | 2033-05 | 1376.73 | 362.91 | 1013.82 | 121658.99 |
| 98 | 2033-06 | 1373.73 | 359.91 | 1013.82 | 120645.16 |
| 99 | 2033-07 | 1370.73 | 356.91 | 1013.82 | 119631.34 |
| 100 | 2033-08 | 1367.73 | 353.91 | 1013.82 | 118617.51 |
| 101 | 2033-09 | 1364.74 | 350.91 | 1013.82 | 117603.69 |
| 102 | 2033-10 | 1361.74 | 347.91 | 1013.82 | 116589.86 |
| 103 | 2033-11 | 1358.74 | 344.91 | 1013.82 | 115576.04 |
| 104 | 2033-12 | 1355.74 | 341.91 | 1013.82 | 114562.21 |
| 105 | 2034-01 | 1352.74 | 338.91 | 1013.82 | 113548.39 |
| 106 | 2034-02 | 1349.74 | 335.91 | 1013.82 | 112534.56 |
| 107 | 2034-03 | 1346.74 | 332.91 | 1013.82 | 111520.74 |
| 108 | 2034-04 | 1343.74 | 329.92 | 1013.82 | 110506.91 |
| 109 | 2034-05 | 1340.74 | 326.92 | 1013.82 | 109493.09 |
| 110 | 2034-06 | 1337.74 | 323.92 | 1013.82 | 108479.26 |
| 111 | 2034-07 | 1334.74 | 320.92 | 1013.82 | 107465.44 |
| 112 | 2034-08 | 1331.74 | 317.92 | 1013.82 | 106451.61 |
| 113 | 2034-09 | 1328.74 | 314.92 | 1013.82 | 105437.79 |
| 114 | 2034-10 | 1325.75 | 311.92 | 1013.82 | 104423.96 |
| 115 | 2034-11 | 1322.75 | 308.92 | 1013.82 | 103410.14 |
| 116 | 2034-12 | 1319.75 | 305.92 | 1013.82 | 102396.31 |
| 117 | 2035-01 | 1316.75 | 302.92 | 1013.82 | 101382.49 |
| 118 | 2035-02 | 1313.75 | 299.92 | 1013.82 | 100368.66 |
| 119 | 2035-03 | 1310.75 | 296.92 | 1013.82 | 99354.84 |
| 120 | 2035-04 | 1307.75 | 293.92 | 1013.82 | 98341.01 |
| 121 | 2035-05 | 1304.75 | 290.93 | 1013.82 | 97327.19 |
| 122 | 2035-06 | 1301.75 | 287.93 | 1013.82 | 96313.36 |
| 123 | 2035-07 | 1298.75 | 284.93 | 1013.82 | 95299.54 |
| 124 | 2035-08 | 1295.75 | 281.93 | 1013.82 | 94285.71 |
| 125 | 2035-09 | 1292.75 | 278.93 | 1013.82 | 93271.89 |
| 126 | 2035-10 | 1289.75 | 275.93 | 1013.82 | 92258.06 |
| 127 | 2035-11 | 1286.75 | 272.93 | 1013.82 | 91244.24 |
| 128 | 2035-12 | 1283.76 | 269.93 | 1013.82 | 90230.41 |
| 129 | 2036-01 | 1280.76 | 266.93 | 1013.82 | 89216.59 |
| 130 | 2036-02 | 1277.76 | 263.93 | 1013.82 | 88202.76 |
| 131 | 2036-03 | 1274.76 | 260.93 | 1013.82 | 87188.94 |
| 132 | 2036-04 | 1271.76 | 257.93 | 1013.82 | 86175.12 |
| 133 | 2036-05 | 1268.76 | 254.93 | 1013.82 | 85161.29 |
| 134 | 2036-06 | 1265.76 | 251.94 | 1013.82 | 84147.47 |
| 135 | 2036-07 | 1262.76 | 248.94 | 1013.82 | 83133.64 |
| 136 | 2036-08 | 1259.76 | 245.94 | 1013.82 | 82119.82 |
| 137 | 2036-09 | 1256.76 | 242.94 | 1013.82 | 81105.99 |
| 138 | 2036-10 | 1253.76 | 239.94 | 1013.82 | 80092.17 |
| 139 | 2036-11 | 1250.76 | 236.94 | 1013.82 | 79078.34 |
| 140 | 2036-12 | 1247.76 | 233.94 | 1013.82 | 78064.52 |
| 141 | 2037-01 | 1244.77 | 230.94 | 1013.82 | 77050.69 |
| 142 | 2037-02 | 1241.77 | 227.94 | 1013.82 | 76036.87 |
| 143 | 2037-03 | 1238.77 | 224.94 | 1013.82 | 75023.04 |
| 144 | 2037-04 | 1235.77 | 221.94 | 1013.82 | 74009.22 |
| 145 | 2037-05 | 1232.77 | 218.94 | 1013.82 | 72995.39 |
| 146 | 2037-06 | 1229.77 | 215.94 | 1013.82 | 71981.57 |
| 147 | 2037-07 | 1226.77 | 212.95 | 1013.82 | 70967.74 |
| 148 | 2037-08 | 1223.77 | 209.95 | 1013.82 | 69953.92 |
| 149 | 2037-09 | 1220.77 | 206.95 | 1013.82 | 68940.09 |
| 150 | 2037-10 | 1217.77 | 203.95 | 1013.82 | 67926.27 |
| 151 | 2037-11 | 1214.77 | 200.95 | 1013.82 | 66912.44 |
| 152 | 2037-12 | 1211.77 | 197.95 | 1013.82 | 65898.62 |
| 153 | 2038-01 | 1208.77 | 194.95 | 1013.82 | 64884.79 |
| 154 | 2038-02 | 1205.78 | 191.95 | 1013.82 | 63870.97 |
| 155 | 2038-03 | 1202.78 | 188.95 | 1013.82 | 62857.14 |
| 156 | 2038-04 | 1199.78 | 185.95 | 1013.82 | 61843.32 |
| 157 | 2038-05 | 1196.78 | 182.95 | 1013.82 | 60829.49 |
| 158 | 2038-06 | 1193.78 | 179.95 | 1013.82 | 59815.67 |
| 159 | 2038-07 | 1190.78 | 176.95 | 1013.82 | 58801.84 |
| 160 | 2038-08 | 1187.78 | 173.96 | 1013.82 | 57788.02 |
| 161 | 2038-09 | 1184.78 | 170.96 | 1013.82 | 56774.19 |
| 162 | 2038-10 | 1181.78 | 167.96 | 1013.82 | 55760.37 |
| 163 | 2038-11 | 1178.78 | 164.96 | 1013.82 | 54746.54 |
| 164 | 2038-12 | 1175.78 | 161.96 | 1013.82 | 53732.72 |
| 165 | 2039-01 | 1172.78 | 158.96 | 1013.82 | 52718.89 |
| 166 | 2039-02 | 1169.78 | 155.96 | 1013.82 | 51705.07 |
| 167 | 2039-03 | 1166.79 | 152.96 | 1013.82 | 50691.24 |
| 168 | 2039-04 | 1163.79 | 149.96 | 1013.82 | 49677.42 |
| 169 | 2039-05 | 1160.79 | 146.96 | 1013.82 | 48663.59 |
| 170 | 2039-06 | 1157.79 | 143.96 | 1013.82 | 47649.77 |
| 171 | 2039-07 | 1154.79 | 140.96 | 1013.82 | 46635.94 |
| 172 | 2039-08 | 1151.79 | 137.96 | 1013.82 | 45622.12 |
| 173 | 2039-09 | 1148.79 | 134.97 | 1013.82 | 44608.29 |
| 174 | 2039-10 | 1145.79 | 131.97 | 1013.82 | 43594.47 |
| 175 | 2039-11 | 1142.79 | 128.97 | 1013.82 | 42580.65 |
| 176 | 2039-12 | 1139.79 | 125.97 | 1013.82 | 41566.82 |
| 177 | 2040-01 | 1136.79 | 122.97 | 1013.82 | 40553.00 |
| 178 | 2040-02 | 1133.79 | 119.97 | 1013.82 | 39539.17 |
| 179 | 2040-03 | 1130.79 | 116.97 | 1013.82 | 38525.35 |
| 180 | 2040-04 | 1127.80 | 113.97 | 1013.82 | 37511.52 |
| 181 | 2040-05 | 1124.80 | 110.97 | 1013.82 | 36497.70 |
| 182 | 2040-06 | 1121.80 | 107.97 | 1013.82 | 35483.87 |
| 183 | 2040-07 | 1118.80 | 104.97 | 1013.82 | 34470.05 |
| 184 | 2040-08 | 1115.80 | 101.97 | 1013.82 | 33456.22 |
| 185 | 2040-09 | 1112.80 | 98.97 | 1013.82 | 32442.40 |
| 186 | 2040-10 | 1109.80 | 95.98 | 1013.82 | 31428.57 |
| 187 | 2040-11 | 1106.80 | 92.98 | 1013.82 | 30414.75 |
| 188 | 2040-12 | 1103.80 | 89.98 | 1013.82 | 29400.92 |
| 189 | 2041-01 | 1100.80 | 86.98 | 1013.82 | 28387.10 |
| 190 | 2041-02 | 1097.80 | 83.98 | 1013.82 | 27373.27 |
| 191 | 2041-03 | 1094.80 | 80.98 | 1013.82 | 26359.45 |
| 192 | 2041-04 | 1091.80 | 77.98 | 1013.82 | 25345.62 |
| 193 | 2041-05 | 1088.81 | 74.98 | 1013.82 | 24331.80 |
| 194 | 2041-06 | 1085.81 | 71.98 | 1013.82 | 23317.97 |
| 195 | 2041-07 | 1082.81 | 68.98 | 1013.82 | 22304.15 |
| 196 | 2041-08 | 1079.81 | 65.98 | 1013.82 | 21290.32 |
| 197 | 2041-09 | 1076.81 | 62.98 | 1013.82 | 20276.50 |
| 198 | 2041-10 | 1073.81 | 59.98 | 1013.82 | 19262.67 |
| 199 | 2041-11 | 1070.81 | 56.99 | 1013.82 | 18248.85 |
| 200 | 2041-12 | 1067.81 | 53.99 | 1013.82 | 17235.02 |
| 201 | 2042-01 | 1064.81 | 50.99 | 1013.82 | 16221.20 |
| 202 | 2042-02 | 1061.81 | 47.99 | 1013.82 | 15207.37 |
| 203 | 2042-03 | 1058.81 | 44.99 | 1013.82 | 14193.55 |
| 204 | 2042-04 | 1055.81 | 41.99 | 1013.82 | 13179.72 |
| 205 | 2042-05 | 1052.81 | 38.99 | 1013.82 | 12165.90 |
| 206 | 2042-06 | 1049.82 | 35.99 | 1013.82 | 11152.07 |
| 207 | 2042-07 | 1046.82 | 32.99 | 1013.82 | 10138.25 |
| 208 | 2042-08 | 1043.82 | 29.99 | 1013.82 | 9124.42 |
| 209 | 2042-09 | 1040.82 | 26.99 | 1013.82 | 8110.60 |
| 210 | 2042-10 | 1037.82 | 23.99 | 1013.82 | 7096.77 |
| 211 | 2042-11 | 1034.82 | 20.99 | 1013.82 | 6082.95 |
| 212 | 2042-12 | 1031.82 | 18.00 | 1013.82 | 5069.12 |
| 213 | 2043-01 | 1028.82 | 15.00 | 1013.82 | 4055.30 |
| 214 | 2043-02 | 1025.82 | 12.00 | 1013.82 | 3041.47 |
| 215 | 2043-03 | 1022.82 | 9.00 | 1013.82 | 2027.65 |
| 216 | 2043-04 | 1019.82 | 6.00 | 1013.82 | 1013.82 |
| 217 | 2043-05 | 1016.82 | 3.00 | 1013.82 | 0.00 |