贷款29.19万（公积金贷款）房贷，还款19年4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：29.19万
还款月数：19年4个月
每月还款：1674.31元
利息总额：9.65万
本息合计：38.84万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 1674.31 | 754.10 | 920.20 | 290990.80 |
| 2 | 2023-02 | 1674.31 | 751.73 | 922.58 | 290068.22 |
| 3 | 2023-03 | 1674.31 | 749.34 | 924.96 | 289143.26 |
| 4 | 2023-04 | 1674.31 | 746.95 | 927.35 | 288215.90 |
| 5 | 2023-05 | 1674.31 | 744.56 | 929.75 | 287286.16 |
| 6 | 2023-06 | 1674.31 | 742.16 | 932.15 | 286354.01 |
| 7 | 2023-07 | 1674.31 | 739.75 | 934.56 | 285419.45 |
| 8 | 2023-08 | 1674.31 | 737.33 | 936.97 | 284482.48 |
| 9 | 2023-09 | 1674.31 | 734.91 | 939.39 | 283543.09 |
| 10 | 2023-10 | 1674.31 | 732.49 | 941.82 | 282601.27 |
| 11 | 2023-11 | 1674.31 | 730.05 | 944.25 | 281657.02 |
| 12 | 2023-12 | 1674.31 | 727.61 | 946.69 | 280710.32 |
| 13 | 2024-01 | 1674.31 | 725.17 | 949.14 | 279761.19 |
| 14 | 2024-02 | 1674.31 | 722.72 | 951.59 | 278809.60 |
| 15 | 2024-03 | 1674.31 | 720.26 | 954.05 | 277855.55 |
| 16 | 2024-04 | 1674.31 | 717.79 | 956.51 | 276899.04 |
| 17 | 2024-05 | 1674.31 | 715.32 | 958.98 | 275940.06 |
| 18 | 2024-06 | 1674.31 | 712.85 | 961.46 | 274978.60 |
| 19 | 2024-07 | 1674.31 | 710.36 | 963.94 | 274014.65 |
| 20 | 2024-08 | 1674.31 | 707.87 | 966.43 | 273048.22 |
| 21 | 2024-09 | 1674.31 | 705.37 | 968.93 | 272079.29 |
| 22 | 2024-10 | 1674.31 | 702.87 | 971.43 | 271107.85 |
| 23 | 2024-11 | 1674.31 | 700.36 | 973.94 | 270133.91 |
| 24 | 2024-12 | 1674.31 | 697.85 | 976.46 | 269157.45 |
| 25 | 2025-01 | 1674.31 | 695.32 | 978.98 | 268178.47 |
| 26 | 2025-02 | 1674.31 | 692.79 | 981.51 | 267196.96 |
| 27 | 2025-03 | 1674.31 | 690.26 | 984.05 | 266212.91 |
| 28 | 2025-04 | 1674.31 | 687.72 | 986.59 | 265226.32 |
| 29 | 2025-05 | 1674.31 | 685.17 | 989.14 | 264237.19 |
| 30 | 2025-06 | 1674.31 | 682.61 | 991.69 | 263245.49 |
| 31 | 2025-07 | 1674.31 | 680.05 | 994.25 | 262251.24 |
| 32 | 2025-08 | 1674.31 | 677.48 | 996.82 | 261254.42 |
| 33 | 2025-09 | 1674.31 | 674.91 | 999.40 | 260255.02 |
| 34 | 2025-10 | 1674.31 | 672.33 | 1001.98 | 259253.04 |
| 35 | 2025-11 | 1674.31 | 669.74 | 1004.57 | 258248.47 |
| 36 | 2025-12 | 1674.31 | 667.14 | 1007.16 | 257241.31 |
| 37 | 2026-01 | 1674.31 | 664.54 | 1009.77 | 256231.54 |
| 38 | 2026-02 | 1674.31 | 661.93 | 1012.37 | 255219.17 |
| 39 | 2026-03 | 1674.31 | 659.32 | 1014.99 | 254204.18 |
| 40 | 2026-04 | 1674.31 | 656.69 | 1017.61 | 253186.57 |
| 41 | 2026-05 | 1674.31 | 654.07 | 1020.24 | 252166.33 |
| 42 | 2026-06 | 1674.31 | 651.43 | 1022.88 | 251143.45 |
| 43 | 2026-07 | 1674.31 | 648.79 | 1025.52 | 250117.93 |
| 44 | 2026-08 | 1674.31 | 646.14 | 1028.17 | 249089.77 |
| 45 | 2026-09 | 1674.31 | 643.48 | 1030.82 | 248058.94 |
| 46 | 2026-10 | 1674.31 | 640.82 | 1033.49 | 247025.46 |
| 47 | 2026-11 | 1674.31 | 638.15 | 1036.16 | 245989.30 |
| 48 | 2026-12 | 1674.31 | 635.47 | 1038.83 | 244950.47 |
| 49 | 2027-01 | 1674.31 | 632.79 | 1041.52 | 243908.95 |
| 50 | 2027-02 | 1674.31 | 630.10 | 1044.21 | 242864.74 |
| 51 | 2027-03 | 1674.31 | 627.40 | 1046.90 | 241817.84 |
| 52 | 2027-04 | 1674.31 | 624.70 | 1049.61 | 240768.23 |
| 53 | 2027-05 | 1674.31 | 621.98 | 1052.32 | 239715.91 |
| 54 | 2027-06 | 1674.31 | 619.27 | 1055.04 | 238660.87 |
| 55 | 2027-07 | 1674.31 | 616.54 | 1057.76 | 237603.10 |
| 56 | 2027-08 | 1674.31 | 613.81 | 1060.50 | 236542.61 |
| 57 | 2027-09 | 1674.31 | 611.07 | 1063.24 | 235479.37 |
| 58 | 2027-10 | 1674.31 | 608.32 | 1065.98 | 234413.39 |
| 59 | 2027-11 | 1674.31 | 605.57 | 1068.74 | 233344.65 |
| 60 | 2027-12 | 1674.31 | 602.81 | 1071.50 | 232273.15 |
| 61 | 2028-01 | 1674.31 | 600.04 | 1074.27 | 231198.88 |
| 62 | 2028-02 | 1674.31 | 597.26 | 1077.04 | 230121.84 |
| 63 | 2028-03 | 1674.31 | 594.48 | 1079.82 | 229042.02 |
| 64 | 2028-04 | 1674.31 | 591.69 | 1082.61 | 227959.41 |
| 65 | 2028-05 | 1674.31 | 588.90 | 1085.41 | 226874.00 |
| 66 | 2028-06 | 1674.31 | 586.09 | 1088.21 | 225785.78 |
| 67 | 2028-07 | 1674.31 | 583.28 | 1091.03 | 224694.76 |
| 68 | 2028-08 | 1674.31 | 580.46 | 1093.84 | 223600.91 |
| 69 | 2028-09 | 1674.31 | 577.64 | 1096.67 | 222504.24 |
| 70 | 2028-10 | 1674.31 | 574.80 | 1099.50 | 221404.74 |
| 71 | 2028-11 | 1674.31 | 571.96 | 1102.34 | 220302.40 |
| 72 | 2028-12 | 1674.31 | 569.11 | 1105.19 | 219197.21 |
| 73 | 2029-01 | 1674.31 | 566.26 | 1108.05 | 218089.16 |
| 74 | 2029-02 | 1674.31 | 563.40 | 1110.91 | 216978.25 |
| 75 | 2029-03 | 1674.31 | 560.53 | 1113.78 | 215864.47 |
| 76 | 2029-04 | 1674.31 | 557.65 | 1116.66 | 214747.82 |
| 77 | 2029-05 | 1674.31 | 554.77 | 1119.54 | 213628.28 |
| 78 | 2029-06 | 1674.31 | 551.87 | 1122.43 | 212505.85 |
| 79 | 2029-07 | 1674.31 | 548.97 | 1125.33 | 211380.51 |
| 80 | 2029-08 | 1674.31 | 546.07 | 1128.24 | 210252.28 |
| 81 | 2029-09 | 1674.31 | 543.15 | 1131.15 | 209121.12 |
| 82 | 2029-10 | 1674.31 | 540.23 | 1134.08 | 207987.05 |
| 83 | 2029-11 | 1674.31 | 537.30 | 1137.01 | 206850.04 |
| 84 | 2029-12 | 1674.31 | 534.36 | 1139.94 | 205710.10 |
| 85 | 2030-01 | 1674.31 | 531.42 | 1142.89 | 204567.21 |
| 86 | 2030-02 | 1674.31 | 528.47 | 1145.84 | 203421.37 |
| 87 | 2030-03 | 1674.31 | 525.51 | 1148.80 | 202272.57 |
| 88 | 2030-04 | 1674.31 | 522.54 | 1151.77 | 201120.80 |
| 89 | 2030-05 | 1674.31 | 519.56 | 1154.74 | 199966.06 |
| 90 | 2030-06 | 1674.31 | 516.58 | 1157.73 | 198808.33 |
| 91 | 2030-07 | 1674.31 | 513.59 | 1160.72 | 197647.62 |
| 92 | 2030-08 | 1674.31 | 510.59 | 1163.72 | 196483.90 |
| 93 | 2030-09 | 1674.31 | 507.58 | 1166.72 | 195317.18 |
| 94 | 2030-10 | 1674.31 | 504.57 | 1169.74 | 194147.44 |
| 95 | 2030-11 | 1674.31 | 501.55 | 1172.76 | 192974.68 |
| 96 | 2030-12 | 1674.31 | 498.52 | 1175.79 | 191798.90 |
| 97 | 2031-01 | 1674.31 | 495.48 | 1178.82 | 190620.07 |
| 98 | 2031-02 | 1674.31 | 492.44 | 1181.87 | 189438.20 |
| 99 | 2031-03 | 1674.31 | 489.38 | 1184.92 | 188253.28 |
| 100 | 2031-04 | 1674.31 | 486.32 | 1187.98 | 187065.29 |
| 101 | 2031-05 | 1674.31 | 483.25 | 1191.05 | 185874.24 |
| 102 | 2031-06 | 1674.31 | 480.18 | 1194.13 | 184680.11 |
| 103 | 2031-07 | 1674.31 | 477.09 | 1197.22 | 183482.90 |
| 104 | 2031-08 | 1674.31 | 474.00 | 1200.31 | 182282.59 |
| 105 | 2031-09 | 1674.31 | 470.90 | 1203.41 | 181079.18 |
| 106 | 2031-10 | 1674.31 | 467.79 | 1206.52 | 179872.66 |
| 107 | 2031-11 | 1674.31 | 464.67 | 1209.63 | 178663.03 |
| 108 | 2031-12 | 1674.31 | 461.55 | 1212.76 | 177450.27 |
| 109 | 2032-01 | 1674.31 | 458.41 | 1215.89 | 176234.38 |
| 110 | 2032-02 | 1674.31 | 455.27 | 1219.03 | 175015.34 |
| 111 | 2032-03 | 1674.31 | 452.12 | 1222.18 | 173793.16 |
| 112 | 2032-04 | 1674.31 | 448.97 | 1225.34 | 172567.82 |
| 113 | 2032-05 | 1674.31 | 445.80 | 1228.51 | 171339.32 |
| 114 | 2032-06 | 1674.31 | 442.63 | 1231.68 | 170107.64 |
| 115 | 2032-07 | 1674.31 | 439.44 | 1234.86 | 168872.78 |
| 116 | 2032-08 | 1674.31 | 436.25 | 1238.05 | 167634.73 |
| 117 | 2032-09 | 1674.31 | 433.06 | 1241.25 | 166393.48 |
| 118 | 2032-10 | 1674.31 | 429.85 | 1244.46 | 165149.02 |
| 119 | 2032-11 | 1674.31 | 426.63 | 1247.67 | 163901.35 |
| 120 | 2032-12 | 1674.31 | 423.41 | 1250.89 | 162650.46 |
| 121 | 2033-01 | 1674.31 | 420.18 | 1254.12 | 161396.33 |
| 122 | 2033-02 | 1674.31 | 416.94 | 1257.36 | 160138.97 |
| 123 | 2033-03 | 1674.31 | 413.69 | 1260.61 | 158878.36 |
| 124 | 2033-04 | 1674.31 | 410.44 | 1263.87 | 157614.49 |
| 125 | 2033-05 | 1674.31 | 407.17 | 1267.13 | 156347.35 |
| 126 | 2033-06 | 1674.31 | 403.90 | 1270.41 | 155076.94 |
| 127 | 2033-07 | 1674.31 | 400.62 | 1273.69 | 153803.25 |
| 128 | 2033-08 | 1674.31 | 397.33 | 1276.98 | 152526.27 |
| 129 | 2033-09 | 1674.31 | 394.03 | 1280.28 | 151245.99 |
| 130 | 2033-10 | 1674.31 | 390.72 | 1283.59 | 149962.41 |
| 131 | 2033-11 | 1674.31 | 387.40 | 1286.90 | 148675.51 |
| 132 | 2033-12 | 1674.31 | 384.08 | 1290.23 | 147385.28 |
| 133 | 2034-01 | 1674.31 | 380.75 | 1293.56 | 146091.72 |
| 134 | 2034-02 | 1674.31 | 377.40 | 1296.90 | 144794.82 |
| 135 | 2034-03 | 1674.31 | 374.05 | 1300.25 | 143494.56 |
| 136 | 2034-04 | 1674.31 | 370.69 | 1303.61 | 142190.95 |
| 137 | 2034-05 | 1674.31 | 367.33 | 1306.98 | 140883.97 |
| 138 | 2034-06 | 1674.31 | 363.95 | 1310.36 | 139573.62 |
| 139 | 2034-07 | 1674.31 | 360.57 | 1313.74 | 138259.88 |
| 140 | 2034-08 | 1674.31 | 357.17 | 1317.13 | 136942.75 |
| 141 | 2034-09 | 1674.31 | 353.77 | 1320.54 | 135622.21 |
| 142 | 2034-10 | 1674.31 | 350.36 | 1323.95 | 134298.26 |
| 143 | 2034-11 | 1674.31 | 346.94 | 1327.37 | 132970.89 |
| 144 | 2034-12 | 1674.31 | 343.51 | 1330.80 | 131640.10 |
| 145 | 2035-01 | 1674.31 | 340.07 | 1334.24 | 130305.86 |
| 146 | 2035-02 | 1674.31 | 336.62 | 1337.68 | 128968.18 |
| 147 | 2035-03 | 1674.31 | 333.17 | 1341.14 | 127627.04 |
| 148 | 2035-04 | 1674.31 | 329.70 | 1344.60 | 126282.44 |
| 149 | 2035-05 | 1674.31 | 326.23 | 1348.08 | 124934.36 |
| 150 | 2035-06 | 1674.31 | 322.75 | 1351.56 | 123582.81 |
| 151 | 2035-07 | 1674.31 | 319.26 | 1355.05 | 122227.76 |
| 152 | 2035-08 | 1674.31 | 315.76 | 1358.55 | 120869.21 |
| 153 | 2035-09 | 1674.31 | 312.25 | 1362.06 | 119507.15 |
| 154 | 2035-10 | 1674.31 | 308.73 | 1365.58 | 118141.57 |
| 155 | 2035-11 | 1674.31 | 305.20 | 1369.11 | 116772.46 |
| 156 | 2035-12 | 1674.31 | 301.66 | 1372.64 | 115399.82 |
| 157 | 2036-01 | 1674.31 | 298.12 | 1376.19 | 114023.63 |
| 158 | 2036-02 | 1674.31 | 294.56 | 1379.74 | 112643.88 |
| 159 | 2036-03 | 1674.31 | 291.00 | 1383.31 | 111260.58 |
| 160 | 2036-04 | 1674.31 | 287.42 | 1386.88 | 109873.69 |
| 161 | 2036-05 | 1674.31 | 283.84 | 1390.46 | 108483.23 |
| 162 | 2036-06 | 1674.31 | 280.25 | 1394.06 | 107089.17 |
| 163 | 2036-07 | 1674.31 | 276.65 | 1397.66 | 105691.51 |
| 164 | 2036-08 | 1674.31 | 273.04 | 1401.27 | 104290.24 |
| 165 | 2036-09 | 1674.31 | 269.42 | 1404.89 | 102885.36 |
| 166 | 2036-10 | 1674.31 | 265.79 | 1408.52 | 101476.84 |
| 167 | 2036-11 | 1674.31 | 262.15 | 1412.16 | 100064.68 |
| 168 | 2036-12 | 1674.31 | 258.50 | 1415.80 | 98648.88 |
| 169 | 2037-01 | 1674.31 | 254.84 | 1419.46 | 97229.41 |
| 170 | 2037-02 | 1674.31 | 251.18 | 1423.13 | 95806.28 |
| 171 | 2037-03 | 1674.31 | 247.50 | 1426.81 | 94379.48 |
| 172 | 2037-04 | 1674.31 | 243.81 | 1430.49 | 92948.99 |
| 173 | 2037-05 | 1674.31 | 240.12 | 1434.19 | 91514.80 |
| 174 | 2037-06 | 1674.31 | 236.41 | 1437.89 | 90076.91 |
| 175 | 2037-07 | 1674.31 | 232.70 | 1441.61 | 88635.30 |
| 176 | 2037-08 | 1674.31 | 228.97 | 1445.33 | 87189.97 |
| 177 | 2037-09 | 1674.31 | 225.24 | 1449.06 | 85740.91 |
| 178 | 2037-10 | 1674.31 | 221.50 | 1452.81 | 84288.10 |
| 179 | 2037-11 | 1674.31 | 217.74 | 1456.56 | 82831.54 |
| 180 | 2037-12 | 1674.31 | 213.98 | 1460.32 | 81371.21 |
| 181 | 2038-01 | 1674.31 | 210.21 | 1464.10 | 79907.12 |
| 182 | 2038-02 | 1674.31 | 206.43 | 1467.88 | 78439.24 |
| 183 | 2038-03 | 1674.31 | 202.63 | 1471.67 | 76967.57 |
| 184 | 2038-04 | 1674.31 | 198.83 | 1475.47 | 75492.09 |
| 185 | 2038-05 | 1674.31 | 195.02 | 1479.28 | 74012.81 |
| 186 | 2038-06 | 1674.31 | 191.20 | 1483.11 | 72529.71 |
| 187 | 2038-07 | 1674.31 | 187.37 | 1486.94 | 71042.77 |
| 188 | 2038-08 | 1674.31 | 183.53 | 1490.78 | 69551.99 |
| 189 | 2038-09 | 1674.31 | 179.68 | 1494.63 | 68057.36 |
| 190 | 2038-10 | 1674.31 | 175.81 | 1498.49 | 66558.87 |
| 191 | 2038-11 | 1674.31 | 171.94 | 1502.36 | 65056.51 |
| 192 | 2038-12 | 1674.31 | 168.06 | 1506.24 | 63550.27 |
| 193 | 2039-01 | 1674.31 | 164.17 | 1510.13 | 62040.13 |
| 194 | 2039-02 | 1674.31 | 160.27 | 1514.03 | 60526.10 |
| 195 | 2039-03 | 1674.31 | 156.36 | 1517.95 | 59008.15 |
| 196 | 2039-04 | 1674.31 | 152.44 | 1521.87 | 57486.28 |
| 197 | 2039-05 | 1674.31 | 148.51 | 1525.80 | 55960.48 |
| 198 | 2039-06 | 1674.31 | 144.56 | 1529.74 | 54430.74 |
| 199 | 2039-07 | 1674.31 | 140.61 | 1533.69 | 52897.05 |
| 200 | 2039-08 | 1674.31 | 136.65 | 1537.65 | 51359.40 |
| 201 | 2039-09 | 1674.31 | 132.68 | 1541.63 | 49817.77 |
| 202 | 2039-10 | 1674.31 | 128.70 | 1545.61 | 48272.16 |
| 203 | 2039-11 | 1674.31 | 124.70 | 1549.60 | 46722.56 |
| 204 | 2039-12 | 1674.31 | 120.70 | 1553.61 | 45168.95 |
| 205 | 2040-01 | 1674.31 | 116.69 | 1557.62 | 43611.33 |
| 206 | 2040-02 | 1674.31 | 112.66 | 1561.64 | 42049.69 |
| 207 | 2040-03 | 1674.31 | 108.63 | 1565.68 | 40484.01 |
| 208 | 2040-04 | 1674.31 | 104.58 | 1569.72 | 38914.29 |
| 209 | 2040-05 | 1674.31 | 100.53 | 1573.78 | 37340.52 |
| 210 | 2040-06 | 1674.31 | 96.46 | 1577.84 | 35762.67 |
| 211 | 2040-07 | 1674.31 | 92.39 | 1581.92 | 34180.76 |
| 212 | 2040-08 | 1674.31 | 88.30 | 1586.01 | 32594.75 |
| 213 | 2040-09 | 1674.31 | 84.20 | 1590.10 | 31004.65 |
| 214 | 2040-10 | 1674.31 | 80.10 | 1594.21 | 29410.44 |
| 215 | 2040-11 | 1674.31 | 75.98 | 1598.33 | 27812.11 |
| 216 | 2040-12 | 1674.31 | 71.85 | 1602.46 | 26209.65 |
| 217 | 2041-01 | 1674.31 | 67.71 | 1606.60 | 24603.06 |
| 218 | 2041-02 | 1674.31 | 63.56 | 1610.75 | 22992.31 |
| 219 | 2041-03 | 1674.31 | 59.40 | 1614.91 | 21377.40 |
| 220 | 2041-04 | 1674.31 | 55.22 | 1619.08 | 19758.32 |
| 221 | 2041-05 | 1674.31 | 51.04 | 1623.26 | 18135.06 |
| 222 | 2041-06 | 1674.31 | 46.85 | 1627.46 | 16507.60 |
| 223 | 2041-07 | 1674.31 | 42.64 | 1631.66 | 14875.94 |
| 224 | 2041-08 | 1674.31 | 38.43 | 1635.88 | 13240.06 |
| 225 | 2041-09 | 1674.31 | 34.20 | 1640.10 | 11599.96 |
| 226 | 2041-10 | 1674.31 | 29.97 | 1644.34 | 9955.62 |
| 227 | 2041-11 | 1674.31 | 25.72 | 1648.59 | 8307.04 |
| 228 | 2041-12 | 1674.31 | 21.46 | 1652.85 | 6654.19 |
| 229 | 2042-01 | 1674.31 | 17.19 | 1657.12 | 4997.08 |
| 230 | 2042-02 | 1674.31 | 12.91 | 1661.40 | 3335.68 |
| 231 | 2042-03 | 1674.31 | 8.62 | 1665.69 | 1669.99 |
| 232 | 2042-04 | 1674.31 | 4.31 | 1669.99 | 0.00 |
等额本金还款方式：
贷款总额：29.19万
还款月数：19年4个月
首月还款：2012.34元
每月递减：3.25元
利息总额：8.79万
本息合计：37.98万
节省利息：8674.78元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-01 | 2012.34 | 754.10 | 1258.24 | 290652.76 |
| 2 | 2023-02 | 2009.09 | 750.85 | 1258.24 | 289394.53 |
| 3 | 2023-03 | 2005.84 | 747.60 | 1258.24 | 288136.29 |
| 4 | 2023-04 | 2002.59 | 744.35 | 1258.24 | 286878.05 |
| 5 | 2023-05 | 1999.34 | 741.10 | 1258.24 | 285619.81 |
| 6 | 2023-06 | 1996.09 | 737.85 | 1258.24 | 284361.58 |
| 7 | 2023-07 | 1992.84 | 734.60 | 1258.24 | 283103.34 |
| 8 | 2023-08 | 1989.59 | 731.35 | 1258.24 | 281845.10 |
| 9 | 2023-09 | 1986.34 | 728.10 | 1258.24 | 280586.87 |
| 10 | 2023-10 | 1983.09 | 724.85 | 1258.24 | 279328.63 |
| 11 | 2023-11 | 1979.84 | 721.60 | 1258.24 | 278070.39 |
| 12 | 2023-12 | 1976.59 | 718.35 | 1258.24 | 276812.16 |
| 13 | 2024-01 | 1973.34 | 715.10 | 1258.24 | 275553.92 |
| 14 | 2024-02 | 1970.08 | 711.85 | 1258.24 | 274295.68 |
| 15 | 2024-03 | 1966.83 | 708.60 | 1258.24 | 273037.44 |
| 16 | 2024-04 | 1963.58 | 705.35 | 1258.24 | 271779.21 |
| 17 | 2024-05 | 1960.33 | 702.10 | 1258.24 | 270520.97 |
| 18 | 2024-06 | 1957.08 | 698.85 | 1258.24 | 269262.73 |
| 19 | 2024-07 | 1953.83 | 695.60 | 1258.24 | 268004.50 |
| 20 | 2024-08 | 1950.58 | 692.34 | 1258.24 | 266746.26 |
| 21 | 2024-09 | 1947.33 | 689.09 | 1258.24 | 265488.02 |
| 22 | 2024-10 | 1944.08 | 685.84 | 1258.24 | 264229.78 |
| 23 | 2024-11 | 1940.83 | 682.59 | 1258.24 | 262971.55 |
| 24 | 2024-12 | 1937.58 | 679.34 | 1258.24 | 261713.31 |
| 25 | 2025-01 | 1934.33 | 676.09 | 1258.24 | 260455.07 |
| 26 | 2025-02 | 1931.08 | 672.84 | 1258.24 | 259196.84 |
| 27 | 2025-03 | 1927.83 | 669.59 | 1258.24 | 257938.60 |
| 28 | 2025-04 | 1924.58 | 666.34 | 1258.24 | 256680.36 |
| 29 | 2025-05 | 1921.33 | 663.09 | 1258.24 | 255422.13 |
| 30 | 2025-06 | 1918.08 | 659.84 | 1258.24 | 254163.89 |
| 31 | 2025-07 | 1914.83 | 656.59 | 1258.24 | 252905.65 |
| 32 | 2025-08 | 1911.58 | 653.34 | 1258.24 | 251647.41 |
| 33 | 2025-09 | 1908.33 | 650.09 | 1258.24 | 250389.18 |
| 34 | 2025-10 | 1905.08 | 646.84 | 1258.24 | 249130.94 |
| 35 | 2025-11 | 1901.83 | 643.59 | 1258.24 | 247872.70 |
| 36 | 2025-12 | 1898.57 | 640.34 | 1258.24 | 246614.47 |
| 37 | 2026-01 | 1895.32 | 637.09 | 1258.24 | 245356.23 |
| 38 | 2026-02 | 1892.07 | 633.84 | 1258.24 | 244097.99 |
| 39 | 2026-03 | 1888.82 | 630.59 | 1258.24 | 242839.75 |
| 40 | 2026-04 | 1885.57 | 627.34 | 1258.24 | 241581.52 |
| 41 | 2026-05 | 1882.32 | 624.09 | 1258.24 | 240323.28 |
| 42 | 2026-06 | 1879.07 | 620.84 | 1258.24 | 239065.04 |
| 43 | 2026-07 | 1875.82 | 617.58 | 1258.24 | 237806.81 |
| 44 | 2026-08 | 1872.57 | 614.33 | 1258.24 | 236548.57 |
| 45 | 2026-09 | 1869.32 | 611.08 | 1258.24 | 235290.33 |
| 46 | 2026-10 | 1866.07 | 607.83 | 1258.24 | 234032.09 |
| 47 | 2026-11 | 1862.82 | 604.58 | 1258.24 | 232773.86 |
| 48 | 2026-12 | 1859.57 | 601.33 | 1258.24 | 231515.62 |
| 49 | 2027-01 | 1856.32 | 598.08 | 1258.24 | 230257.38 |
| 50 | 2027-02 | 1853.07 | 594.83 | 1258.24 | 228999.15 |
| 51 | 2027-03 | 1849.82 | 591.58 | 1258.24 | 227740.91 |
| 52 | 2027-04 | 1846.57 | 588.33 | 1258.24 | 226482.67 |
| 53 | 2027-05 | 1843.32 | 585.08 | 1258.24 | 225224.44 |
| 54 | 2027-06 | 1840.07 | 581.83 | 1258.24 | 223966.20 |
| 55 | 2027-07 | 1836.82 | 578.58 | 1258.24 | 222707.96 |
| 56 | 2027-08 | 1833.57 | 575.33 | 1258.24 | 221449.72 |
| 57 | 2027-09 | 1830.32 | 572.08 | 1258.24 | 220191.49 |
| 58 | 2027-10 | 1827.07 | 568.83 | 1258.24 | 218933.25 |
| 59 | 2027-11 | 1823.81 | 565.58 | 1258.24 | 217675.01 |
| 60 | 2027-12 | 1820.56 | 562.33 | 1258.24 | 216416.78 |
| 61 | 2028-01 | 1817.31 | 559.08 | 1258.24 | 215158.54 |
| 62 | 2028-02 | 1814.06 | 555.83 | 1258.24 | 213900.30 |
| 63 | 2028-03 | 1810.81 | 552.58 | 1258.24 | 212642.06 |
| 64 | 2028-04 | 1807.56 | 549.33 | 1258.24 | 211383.83 |
| 65 | 2028-05 | 1804.31 | 546.07 | 1258.24 | 210125.59 |
| 66 | 2028-06 | 1801.06 | 542.82 | 1258.24 | 208867.35 |
| 67 | 2028-07 | 1797.81 | 539.57 | 1258.24 | 207609.12 |
| 68 | 2028-08 | 1794.56 | 536.32 | 1258.24 | 206350.88 |
| 69 | 2028-09 | 1791.31 | 533.07 | 1258.24 | 205092.64 |
| 70 | 2028-10 | 1788.06 | 529.82 | 1258.24 | 203834.41 |
| 71 | 2028-11 | 1784.81 | 526.57 | 1258.24 | 202576.17 |
| 72 | 2028-12 | 1781.56 | 523.32 | 1258.24 | 201317.93 |
| 73 | 2029-01 | 1778.31 | 520.07 | 1258.24 | 200059.69 |
| 74 | 2029-02 | 1775.06 | 516.82 | 1258.24 | 198801.46 |
| 75 | 2029-03 | 1771.81 | 513.57 | 1258.24 | 197543.22 |
| 76 | 2029-04 | 1768.56 | 510.32 | 1258.24 | 196284.98 |
| 77 | 2029-05 | 1765.31 | 507.07 | 1258.24 | 195026.75 |
| 78 | 2029-06 | 1762.06 | 503.82 | 1258.24 | 193768.51 |
| 79 | 2029-07 | 1758.81 | 500.57 | 1258.24 | 192510.27 |
| 80 | 2029-08 | 1755.56 | 497.32 | 1258.24 | 191252.03 |
| 81 | 2029-09 | 1752.30 | 494.07 | 1258.24 | 189993.80 |
| 82 | 2029-10 | 1749.05 | 490.82 | 1258.24 | 188735.56 |
| 83 | 2029-11 | 1745.80 | 487.57 | 1258.24 | 187477.32 |
| 84 | 2029-12 | 1742.55 | 484.32 | 1258.24 | 186219.09 |
| 85 | 2030-01 | 1739.30 | 481.07 | 1258.24 | 184960.85 |
| 86 | 2030-02 | 1736.05 | 477.82 | 1258.24 | 183702.61 |
| 87 | 2030-03 | 1732.80 | 474.57 | 1258.24 | 182444.38 |
| 88 | 2030-04 | 1729.55 | 471.31 | 1258.24 | 181186.14 |
| 89 | 2030-05 | 1726.30 | 468.06 | 1258.24 | 179927.90 |
| 90 | 2030-06 | 1723.05 | 464.81 | 1258.24 | 178669.66 |
| 91 | 2030-07 | 1719.80 | 461.56 | 1258.24 | 177411.43 |
| 92 | 2030-08 | 1716.55 | 458.31 | 1258.24 | 176153.19 |
| 93 | 2030-09 | 1713.30 | 455.06 | 1258.24 | 174894.95 |
| 94 | 2030-10 | 1710.05 | 451.81 | 1258.24 | 173636.72 |
| 95 | 2030-11 | 1706.80 | 448.56 | 1258.24 | 172378.48 |
| 96 | 2030-12 | 1703.55 | 445.31 | 1258.24 | 171120.24 |
| 97 | 2031-01 | 1700.30 | 442.06 | 1258.24 | 169862.00 |
| 98 | 2031-02 | 1697.05 | 438.81 | 1258.24 | 168603.77 |
| 99 | 2031-03 | 1693.80 | 435.56 | 1258.24 | 167345.53 |
| 100 | 2031-04 | 1690.55 | 432.31 | 1258.24 | 166087.29 |
| 101 | 2031-05 | 1687.30 | 429.06 | 1258.24 | 164829.06 |
| 102 | 2031-06 | 1684.05 | 425.81 | 1258.24 | 163570.82 |
| 103 | 2031-07 | 1680.80 | 422.56 | 1258.24 | 162312.58 |
| 104 | 2031-08 | 1677.54 | 419.31 | 1258.24 | 161054.34 |
| 105 | 2031-09 | 1674.29 | 416.06 | 1258.24 | 159796.11 |
| 106 | 2031-10 | 1671.04 | 412.81 | 1258.24 | 158537.87 |
| 107 | 2031-11 | 1667.79 | 409.56 | 1258.24 | 157279.63 |
| 108 | 2031-12 | 1664.54 | 406.31 | 1258.24 | 156021.40 |
| 109 | 2032-01 | 1661.29 | 403.06 | 1258.24 | 154763.16 |
| 110 | 2032-02 | 1658.04 | 399.80 | 1258.24 | 153504.92 |
| 111 | 2032-03 | 1654.79 | 396.55 | 1258.24 | 152246.69 |
| 112 | 2032-04 | 1651.54 | 393.30 | 1258.24 | 150988.45 |
| 113 | 2032-05 | 1648.29 | 390.05 | 1258.24 | 149730.21 |
| 114 | 2032-06 | 1645.04 | 386.80 | 1258.24 | 148471.97 |
| 115 | 2032-07 | 1641.79 | 383.55 | 1258.24 | 147213.74 |
| 116 | 2032-08 | 1638.54 | 380.30 | 1258.24 | 145955.50 |
| 117 | 2032-09 | 1635.29 | 377.05 | 1258.24 | 144697.26 |
| 118 | 2032-10 | 1632.04 | 373.80 | 1258.24 | 143439.03 |
| 119 | 2032-11 | 1628.79 | 370.55 | 1258.24 | 142180.79 |
| 120 | 2032-12 | 1625.54 | 367.30 | 1258.24 | 140922.55 |
| 121 | 2033-01 | 1622.29 | 364.05 | 1258.24 | 139664.31 |
| 122 | 2033-02 | 1619.04 | 360.80 | 1258.24 | 138406.08 |
| 123 | 2033-03 | 1615.79 | 357.55 | 1258.24 | 137147.84 |
| 124 | 2033-04 | 1612.54 | 354.30 | 1258.24 | 135889.60 |
| 125 | 2033-05 | 1609.29 | 351.05 | 1258.24 | 134631.37 |
| 126 | 2033-06 | 1606.03 | 347.80 | 1258.24 | 133373.13 |
| 127 | 2033-07 | 1602.78 | 344.55 | 1258.24 | 132114.89 |
| 128 | 2033-08 | 1599.53 | 341.30 | 1258.24 | 130856.66 |
| 129 | 2033-09 | 1596.28 | 338.05 | 1258.24 | 129598.42 |
| 130 | 2033-10 | 1593.03 | 334.80 | 1258.24 | 128340.18 |
| 131 | 2033-11 | 1589.78 | 331.55 | 1258.24 | 127081.94 |
| 132 | 2033-12 | 1586.53 | 328.30 | 1258.24 | 125823.71 |
| 133 | 2034-01 | 1583.28 | 325.04 | 1258.24 | 124565.47 |
| 134 | 2034-02 | 1580.03 | 321.79 | 1258.24 | 123307.23 |
| 135 | 2034-03 | 1576.78 | 318.54 | 1258.24 | 122049.00 |
| 136 | 2034-04 | 1573.53 | 315.29 | 1258.24 | 120790.76 |
| 137 | 2034-05 | 1570.28 | 312.04 | 1258.24 | 119532.52 |
| 138 | 2034-06 | 1567.03 | 308.79 | 1258.24 | 118274.28 |
| 139 | 2034-07 | 1563.78 | 305.54 | 1258.24 | 117016.05 |
| 140 | 2034-08 | 1560.53 | 302.29 | 1258.24 | 115757.81 |
| 141 | 2034-09 | 1557.28 | 299.04 | 1258.24 | 114499.57 |
| 142 | 2034-10 | 1554.03 | 295.79 | 1258.24 | 113241.34 |
| 143 | 2034-11 | 1550.78 | 292.54 | 1258.24 | 111983.10 |
| 144 | 2034-12 | 1547.53 | 289.29 | 1258.24 | 110724.86 |
| 145 | 2035-01 | 1544.28 | 286.04 | 1258.24 | 109466.63 |
| 146 | 2035-02 | 1541.03 | 282.79 | 1258.24 | 108208.39 |
| 147 | 2035-03 | 1537.78 | 279.54 | 1258.24 | 106950.15 |
| 148 | 2035-04 | 1534.52 | 276.29 | 1258.24 | 105691.91 |
| 149 | 2035-05 | 1531.27 | 273.04 | 1258.24 | 104433.68 |
| 150 | 2035-06 | 1528.02 | 269.79 | 1258.24 | 103175.44 |
| 151 | 2035-07 | 1524.77 | 266.54 | 1258.24 | 101917.20 |
| 152 | 2035-08 | 1521.52 | 263.29 | 1258.24 | 100658.97 |
| 153 | 2035-09 | 1518.27 | 260.04 | 1258.24 | 99400.73 |
| 154 | 2035-10 | 1515.02 | 256.79 | 1258.24 | 98142.49 |
| 155 | 2035-11 | 1511.77 | 253.53 | 1258.24 | 96884.25 |
| 156 | 2035-12 | 1508.52 | 250.28 | 1258.24 | 95626.02 |
| 157 | 2036-01 | 1505.27 | 247.03 | 1258.24 | 94367.78 |
| 158 | 2036-02 | 1502.02 | 243.78 | 1258.24 | 93109.54 |
| 159 | 2036-03 | 1498.77 | 240.53 | 1258.24 | 91851.31 |
| 160 | 2036-04 | 1495.52 | 237.28 | 1258.24 | 90593.07 |
| 161 | 2036-05 | 1492.27 | 234.03 | 1258.24 | 89334.83 |
| 162 | 2036-06 | 1489.02 | 230.78 | 1258.24 | 88076.59 |
| 163 | 2036-07 | 1485.77 | 227.53 | 1258.24 | 86818.36 |
| 164 | 2036-08 | 1482.52 | 224.28 | 1258.24 | 85560.12 |
| 165 | 2036-09 | 1479.27 | 221.03 | 1258.24 | 84301.88 |
| 166 | 2036-10 | 1476.02 | 217.78 | 1258.24 | 83043.65 |
| 167 | 2036-11 | 1472.77 | 214.53 | 1258.24 | 81785.41 |
| 168 | 2036-12 | 1469.52 | 211.28 | 1258.24 | 80527.17 |
| 169 | 2037-01 | 1466.27 | 208.03 | 1258.24 | 79268.94 |
| 170 | 2037-02 | 1463.02 | 204.78 | 1258.24 | 78010.70 |
| 171 | 2037-03 | 1459.76 | 201.53 | 1258.24 | 76752.46 |
| 172 | 2037-04 | 1456.51 | 198.28 | 1258.24 | 75494.22 |
| 173 | 2037-05 | 1453.26 | 195.03 | 1258.24 | 74235.99 |
| 174 | 2037-06 | 1450.01 | 191.78 | 1258.24 | 72977.75 |
| 175 | 2037-07 | 1446.76 | 188.53 | 1258.24 | 71719.51 |
| 176 | 2037-08 | 1443.51 | 185.28 | 1258.24 | 70461.28 |
| 177 | 2037-09 | 1440.26 | 182.02 | 1258.24 | 69203.04 |
| 178 | 2037-10 | 1437.01 | 178.77 | 1258.24 | 67944.80 |
| 179 | 2037-11 | 1433.76 | 175.52 | 1258.24 | 66686.56 |
| 180 | 2037-12 | 1430.51 | 172.27 | 1258.24 | 65428.33 |
| 181 | 2038-01 | 1427.26 | 169.02 | 1258.24 | 64170.09 |
| 182 | 2038-02 | 1424.01 | 165.77 | 1258.24 | 62911.85 |
| 183 | 2038-03 | 1420.76 | 162.52 | 1258.24 | 61653.62 |
| 184 | 2038-04 | 1417.51 | 159.27 | 1258.24 | 60395.38 |
| 185 | 2038-05 | 1414.26 | 156.02 | 1258.24 | 59137.14 |
| 186 | 2038-06 | 1411.01 | 152.77 | 1258.24 | 57878.91 |
| 187 | 2038-07 | 1407.76 | 149.52 | 1258.24 | 56620.67 |
| 188 | 2038-08 | 1404.51 | 146.27 | 1258.24 | 55362.43 |
| 189 | 2038-09 | 1401.26 | 143.02 | 1258.24 | 54104.19 |
| 190 | 2038-10 | 1398.01 | 139.77 | 1258.24 | 52845.96 |
| 191 | 2038-11 | 1394.76 | 136.52 | 1258.24 | 51587.72 |
| 192 | 2038-12 | 1391.51 | 133.27 | 1258.24 | 50329.48 |
| 193 | 2039-01 | 1388.25 | 130.02 | 1258.24 | 49071.25 |
| 194 | 2039-02 | 1385.00 | 126.77 | 1258.24 | 47813.01 |
| 195 | 2039-03 | 1381.75 | 123.52 | 1258.24 | 46554.77 |
| 196 | 2039-04 | 1378.50 | 120.27 | 1258.24 | 45296.53 |
| 197 | 2039-05 | 1375.25 | 117.02 | 1258.24 | 44038.30 |
| 198 | 2039-06 | 1372.00 | 113.77 | 1258.24 | 42780.06 |
| 199 | 2039-07 | 1368.75 | 110.52 | 1258.24 | 41521.82 |
| 200 | 2039-08 | 1365.50 | 107.26 | 1258.24 | 40263.59 |
| 201 | 2039-09 | 1362.25 | 104.01 | 1258.24 | 39005.35 |
| 202 | 2039-10 | 1359.00 | 100.76 | 1258.24 | 37747.11 |
| 203 | 2039-11 | 1355.75 | 97.51 | 1258.24 | 36488.88 |
| 204 | 2039-12 | 1352.50 | 94.26 | 1258.24 | 35230.64 |
| 205 | 2040-01 | 1349.25 | 91.01 | 1258.24 | 33972.40 |
| 206 | 2040-02 | 1346.00 | 87.76 | 1258.24 | 32714.16 |
| 207 | 2040-03 | 1342.75 | 84.51 | 1258.24 | 31455.93 |
| 208 | 2040-04 | 1339.50 | 81.26 | 1258.24 | 30197.69 |
| 209 | 2040-05 | 1336.25 | 78.01 | 1258.24 | 28939.45 |
| 210 | 2040-06 | 1333.00 | 74.76 | 1258.24 | 27681.22 |
| 211 | 2040-07 | 1329.75 | 71.51 | 1258.24 | 26422.98 |
| 212 | 2040-08 | 1326.50 | 68.26 | 1258.24 | 25164.74 |
| 213 | 2040-09 | 1323.25 | 65.01 | 1258.24 | 23906.50 |
| 214 | 2040-10 | 1320.00 | 61.76 | 1258.24 | 22648.27 |
| 215 | 2040-11 | 1316.75 | 58.51 | 1258.24 | 21390.03 |
| 216 | 2040-12 | 1313.49 | 55.26 | 1258.24 | 20131.79 |
| 217 | 2041-01 | 1310.24 | 52.01 | 1258.24 | 18873.56 |
| 218 | 2041-02 | 1306.99 | 48.76 | 1258.24 | 17615.32 |
| 219 | 2041-03 | 1303.74 | 45.51 | 1258.24 | 16357.08 |
| 220 | 2041-04 | 1300.49 | 42.26 | 1258.24 | 15098.84 |
| 221 | 2041-05 | 1297.24 | 39.01 | 1258.24 | 13840.61 |
| 222 | 2041-06 | 1293.99 | 35.75 | 1258.24 | 12582.37 |
| 223 | 2041-07 | 1290.74 | 32.50 | 1258.24 | 11324.13 |
| 224 | 2041-08 | 1287.49 | 29.25 | 1258.24 | 10065.90 |
| 225 | 2041-09 | 1284.24 | 26.00 | 1258.24 | 8807.66 |
| 226 | 2041-10 | 1280.99 | 22.75 | 1258.24 | 7549.42 |
| 227 | 2041-11 | 1277.74 | 19.50 | 1258.24 | 6291.19 |
| 228 | 2041-12 | 1274.49 | 16.25 | 1258.24 | 5032.95 |
| 229 | 2042-01 | 1271.24 | 13.00 | 1258.24 | 3774.71 |
| 230 | 2042-02 | 1267.99 | 9.75 | 1258.24 | 2516.47 |
| 231 | 2042-03 | 1264.74 | 6.50 | 1258.24 | 1258.24 |
| 232 | 2042-04 | 1261.49 | 3.25 | 1258.24 | 0.00 |