贷款29.28万（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：29.28万
还款月数：19年4个月
每月还款：1679.52元
利息总额：9.68万
本息合计：38.96万
| 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 | 1679.52 | 756.45 | 923.07 | 291896.44 |
| 2 | 2023-02 | 1679.52 | 754.07 | 925.45 | 290970.99 |
| 3 | 2023-03 | 1679.52 | 751.68 | 927.84 | 290043.15 |
| 4 | 2023-04 | 1679.52 | 749.28 | 930.24 | 289112.91 |
| 5 | 2023-05 | 1679.52 | 746.88 | 932.64 | 288180.27 |
| 6 | 2023-06 | 1679.52 | 744.47 | 935.05 | 287245.22 |
| 7 | 2023-07 | 1679.52 | 742.05 | 937.47 | 286307.76 |
| 8 | 2023-08 | 1679.52 | 739.63 | 939.89 | 285367.87 |
| 9 | 2023-09 | 1679.52 | 737.20 | 942.32 | 284425.55 |
| 10 | 2023-10 | 1679.52 | 734.77 | 944.75 | 283480.80 |
| 11 | 2023-11 | 1679.52 | 732.33 | 947.19 | 282533.61 |
| 12 | 2023-12 | 1679.52 | 729.88 | 949.64 | 281583.97 |
| 13 | 2024-01 | 1679.52 | 727.43 | 952.09 | 280631.88 |
| 14 | 2024-02 | 1679.52 | 724.97 | 954.55 | 279677.33 |
| 15 | 2024-03 | 1679.52 | 722.50 | 957.02 | 278720.32 |
| 16 | 2024-04 | 1679.52 | 720.03 | 959.49 | 277760.83 |
| 17 | 2024-05 | 1679.52 | 717.55 | 961.97 | 276798.86 |
| 18 | 2024-06 | 1679.52 | 715.06 | 964.45 | 275834.41 |
| 19 | 2024-07 | 1679.52 | 712.57 | 966.94 | 274867.46 |
| 20 | 2024-08 | 1679.52 | 710.07 | 969.44 | 273898.02 |
| 21 | 2024-09 | 1679.52 | 707.57 | 971.95 | 272926.08 |
| 22 | 2024-10 | 1679.52 | 705.06 | 974.46 | 271951.62 |
| 23 | 2024-11 | 1679.52 | 702.54 | 976.97 | 270974.64 |
| 24 | 2024-12 | 1679.52 | 700.02 | 979.50 | 269995.15 |
| 25 | 2025-01 | 1679.52 | 697.49 | 982.03 | 269013.12 |
| 26 | 2025-02 | 1679.52 | 694.95 | 984.57 | 268028.55 |
| 27 | 2025-03 | 1679.52 | 692.41 | 987.11 | 267041.44 |
| 28 | 2025-04 | 1679.52 | 689.86 | 989.66 | 266051.78 |
| 29 | 2025-05 | 1679.52 | 687.30 | 992.22 | 265059.57 |
| 30 | 2025-06 | 1679.52 | 684.74 | 994.78 | 264064.79 |
| 31 | 2025-07 | 1679.52 | 682.17 | 997.35 | 263067.44 |
| 32 | 2025-08 | 1679.52 | 679.59 | 999.93 | 262067.51 |
| 33 | 2025-09 | 1679.52 | 677.01 | 1002.51 | 261065.01 |
| 34 | 2025-10 | 1679.52 | 674.42 | 1005.10 | 260059.91 |
| 35 | 2025-11 | 1679.52 | 671.82 | 1007.69 | 259052.21 |
| 36 | 2025-12 | 1679.52 | 669.22 | 1010.30 | 258041.91 |
| 37 | 2026-01 | 1679.52 | 666.61 | 1012.91 | 257029.01 |
| 38 | 2026-02 | 1679.52 | 663.99 | 1015.52 | 256013.48 |
| 39 | 2026-03 | 1679.52 | 661.37 | 1018.15 | 254995.33 |
| 40 | 2026-04 | 1679.52 | 658.74 | 1020.78 | 253974.56 |
| 41 | 2026-05 | 1679.52 | 656.10 | 1023.42 | 252951.14 |
| 42 | 2026-06 | 1679.52 | 653.46 | 1026.06 | 251925.08 |
| 43 | 2026-07 | 1679.52 | 650.81 | 1028.71 | 250896.37 |
| 44 | 2026-08 | 1679.52 | 648.15 | 1031.37 | 249865.00 |
| 45 | 2026-09 | 1679.52 | 645.48 | 1034.03 | 248830.97 |
| 46 | 2026-10 | 1679.52 | 642.81 | 1036.70 | 247794.27 |
| 47 | 2026-11 | 1679.52 | 640.14 | 1039.38 | 246754.89 |
| 48 | 2026-12 | 1679.52 | 637.45 | 1042.07 | 245712.82 |
| 49 | 2027-01 | 1679.52 | 634.76 | 1044.76 | 244668.06 |
| 50 | 2027-02 | 1679.52 | 632.06 | 1047.46 | 243620.61 |
| 51 | 2027-03 | 1679.52 | 629.35 | 1050.16 | 242570.44 |
| 52 | 2027-04 | 1679.52 | 626.64 | 1052.88 | 241517.57 |
| 53 | 2027-05 | 1679.52 | 623.92 | 1055.60 | 240461.97 |
| 54 | 2027-06 | 1679.52 | 621.19 | 1058.32 | 239403.65 |
| 55 | 2027-07 | 1679.52 | 618.46 | 1061.06 | 238342.59 |
| 56 | 2027-08 | 1679.52 | 615.72 | 1063.80 | 237278.79 |
| 57 | 2027-09 | 1679.52 | 612.97 | 1066.55 | 236212.25 |
| 58 | 2027-10 | 1679.52 | 610.21 | 1069.30 | 235142.95 |
| 59 | 2027-11 | 1679.52 | 607.45 | 1072.06 | 234070.88 |
| 60 | 2027-12 | 1679.52 | 604.68 | 1074.83 | 232996.05 |
| 61 | 2028-01 | 1679.52 | 601.91 | 1077.61 | 231918.44 |
| 62 | 2028-02 | 1679.52 | 599.12 | 1080.39 | 230838.05 |
| 63 | 2028-03 | 1679.52 | 596.33 | 1083.18 | 229754.86 |
| 64 | 2028-04 | 1679.52 | 593.53 | 1085.98 | 228668.88 |
| 65 | 2028-05 | 1679.52 | 590.73 | 1088.79 | 227580.09 |
| 66 | 2028-06 | 1679.52 | 587.92 | 1091.60 | 226488.49 |
| 67 | 2028-07 | 1679.52 | 585.10 | 1094.42 | 225394.07 |
| 68 | 2028-08 | 1679.52 | 582.27 | 1097.25 | 224296.82 |
| 69 | 2028-09 | 1679.52 | 579.43 | 1100.08 | 223196.74 |
| 70 | 2028-10 | 1679.52 | 576.59 | 1102.92 | 222093.81 |
| 71 | 2028-11 | 1679.52 | 573.74 | 1105.77 | 220988.04 |
| 72 | 2028-12 | 1679.52 | 570.89 | 1108.63 | 219879.41 |
| 73 | 2029-01 | 1679.52 | 568.02 | 1111.49 | 218767.92 |
| 74 | 2029-02 | 1679.52 | 565.15 | 1114.37 | 217653.55 |
| 75 | 2029-03 | 1679.52 | 562.27 | 1117.24 | 216536.31 |
| 76 | 2029-04 | 1679.52 | 559.39 | 1120.13 | 215416.17 |
| 77 | 2029-05 | 1679.52 | 556.49 | 1123.02 | 214293.15 |
| 78 | 2029-06 | 1679.52 | 553.59 | 1125.93 | 213167.22 |
| 79 | 2029-07 | 1679.52 | 550.68 | 1128.83 | 212038.39 |
| 80 | 2029-08 | 1679.52 | 547.77 | 1131.75 | 210906.64 |
| 81 | 2029-09 | 1679.52 | 544.84 | 1134.67 | 209771.97 |
| 82 | 2029-10 | 1679.52 | 541.91 | 1137.61 | 208634.36 |
| 83 | 2029-11 | 1679.52 | 538.97 | 1140.54 | 207493.82 |
| 84 | 2029-12 | 1679.52 | 536.03 | 1143.49 | 206350.33 |
| 85 | 2030-01 | 1679.52 | 533.07 | 1146.44 | 205203.88 |
| 86 | 2030-02 | 1679.52 | 530.11 | 1149.41 | 204054.48 |
| 87 | 2030-03 | 1679.52 | 527.14 | 1152.38 | 202902.10 |
| 88 | 2030-04 | 1679.52 | 524.16 | 1155.35 | 201746.75 |
| 89 | 2030-05 | 1679.52 | 521.18 | 1158.34 | 200588.41 |
| 90 | 2030-06 | 1679.52 | 518.19 | 1161.33 | 199427.08 |
| 91 | 2030-07 | 1679.52 | 515.19 | 1164.33 | 198262.75 |
| 92 | 2030-08 | 1679.52 | 512.18 | 1167.34 | 197095.41 |
| 93 | 2030-09 | 1679.52 | 509.16 | 1170.35 | 195925.06 |
| 94 | 2030-10 | 1679.52 | 506.14 | 1173.38 | 194751.68 |
| 95 | 2030-11 | 1679.52 | 503.11 | 1176.41 | 193575.28 |
| 96 | 2030-12 | 1679.52 | 500.07 | 1179.45 | 192395.83 |
| 97 | 2031-01 | 1679.52 | 497.02 | 1182.49 | 191213.34 |
| 98 | 2031-02 | 1679.52 | 493.97 | 1185.55 | 190027.79 |
| 99 | 2031-03 | 1679.52 | 490.91 | 1188.61 | 188839.18 |
| 100 | 2031-04 | 1679.52 | 487.83 | 1191.68 | 187647.49 |
| 101 | 2031-05 | 1679.52 | 484.76 | 1194.76 | 186452.73 |
| 102 | 2031-06 | 1679.52 | 481.67 | 1197.85 | 185254.89 |
| 103 | 2031-07 | 1679.52 | 478.58 | 1200.94 | 184053.95 |
| 104 | 2031-08 | 1679.52 | 475.47 | 1204.04 | 182849.90 |
| 105 | 2031-09 | 1679.52 | 472.36 | 1207.15 | 181642.75 |
| 106 | 2031-10 | 1679.52 | 469.24 | 1210.27 | 180432.48 |
| 107 | 2031-11 | 1679.52 | 466.12 | 1213.40 | 179219.08 |
| 108 | 2031-12 | 1679.52 | 462.98 | 1216.53 | 178002.54 |
| 109 | 2032-01 | 1679.52 | 459.84 | 1219.68 | 176782.87 |
| 110 | 2032-02 | 1679.52 | 456.69 | 1222.83 | 175560.04 |
| 111 | 2032-03 | 1679.52 | 453.53 | 1225.99 | 174334.05 |
| 112 | 2032-04 | 1679.52 | 450.36 | 1229.15 | 173104.90 |
| 113 | 2032-05 | 1679.52 | 447.19 | 1232.33 | 171872.57 |
| 114 | 2032-06 | 1679.52 | 444.00 | 1235.51 | 170637.06 |
| 115 | 2032-07 | 1679.52 | 440.81 | 1238.70 | 169398.36 |
| 116 | 2032-08 | 1679.52 | 437.61 | 1241.90 | 168156.45 |
| 117 | 2032-09 | 1679.52 | 434.40 | 1245.11 | 166911.34 |
| 118 | 2032-10 | 1679.52 | 431.19 | 1248.33 | 165663.01 |
| 119 | 2032-11 | 1679.52 | 427.96 | 1251.55 | 164411.46 |
| 120 | 2032-12 | 1679.52 | 424.73 | 1254.79 | 163156.67 |
| 121 | 2033-01 | 1679.52 | 421.49 | 1258.03 | 161898.64 |
| 122 | 2033-02 | 1679.52 | 418.24 | 1261.28 | 160637.37 |
| 123 | 2033-03 | 1679.52 | 414.98 | 1264.54 | 159372.83 |
| 124 | 2033-04 | 1679.52 | 411.71 | 1267.80 | 158105.03 |
| 125 | 2033-05 | 1679.52 | 408.44 | 1271.08 | 156833.95 |
| 126 | 2033-06 | 1679.52 | 405.15 | 1274.36 | 155559.59 |
| 127 | 2033-07 | 1679.52 | 401.86 | 1277.65 | 154281.93 |
| 128 | 2033-08 | 1679.52 | 398.56 | 1280.95 | 153000.98 |
| 129 | 2033-09 | 1679.52 | 395.25 | 1284.26 | 151716.71 |
| 130 | 2033-10 | 1679.52 | 391.93 | 1287.58 | 150429.13 |
| 131 | 2033-11 | 1679.52 | 388.61 | 1290.91 | 149138.23 |
| 132 | 2033-12 | 1679.52 | 385.27 | 1294.24 | 147843.98 |
| 133 | 2034-01 | 1679.52 | 381.93 | 1297.59 | 146546.40 |
| 134 | 2034-02 | 1679.52 | 378.58 | 1300.94 | 145245.46 |
| 135 | 2034-03 | 1679.52 | 375.22 | 1304.30 | 143941.16 |
| 136 | 2034-04 | 1679.52 | 371.85 | 1307.67 | 142633.49 |
| 137 | 2034-05 | 1679.52 | 368.47 | 1311.05 | 141322.45 |
| 138 | 2034-06 | 1679.52 | 365.08 | 1314.43 | 140008.01 |
| 139 | 2034-07 | 1679.52 | 361.69 | 1317.83 | 138690.18 |
| 140 | 2034-08 | 1679.52 | 358.28 | 1321.23 | 137368.95 |
| 141 | 2034-09 | 1679.52 | 354.87 | 1324.65 | 136044.30 |
| 142 | 2034-10 | 1679.52 | 351.45 | 1328.07 | 134716.24 |
| 143 | 2034-11 | 1679.52 | 348.02 | 1331.50 | 133384.74 |
| 144 | 2034-12 | 1679.52 | 344.58 | 1334.94 | 132049.80 |
| 145 | 2035-01 | 1679.52 | 341.13 | 1338.39 | 130711.41 |
| 146 | 2035-02 | 1679.52 | 337.67 | 1341.85 | 129369.56 |
| 147 | 2035-03 | 1679.52 | 334.20 | 1345.31 | 128024.25 |
| 148 | 2035-04 | 1679.52 | 330.73 | 1348.79 | 126675.47 |
| 149 | 2035-05 | 1679.52 | 327.24 | 1352.27 | 125323.19 |
| 150 | 2035-06 | 1679.52 | 323.75 | 1355.76 | 123967.43 |
| 151 | 2035-07 | 1679.52 | 320.25 | 1359.27 | 122608.16 |
| 152 | 2035-08 | 1679.52 | 316.74 | 1362.78 | 121245.38 |
| 153 | 2035-09 | 1679.52 | 313.22 | 1366.30 | 119879.09 |
| 154 | 2035-10 | 1679.52 | 309.69 | 1369.83 | 118509.26 |
| 155 | 2035-11 | 1679.52 | 306.15 | 1373.37 | 117135.89 |
| 156 | 2035-12 | 1679.52 | 302.60 | 1376.92 | 115758.97 |
| 157 | 2036-01 | 1679.52 | 299.04 | 1380.47 | 114378.50 |
| 158 | 2036-02 | 1679.52 | 295.48 | 1384.04 | 112994.46 |
| 159 | 2036-03 | 1679.52 | 291.90 | 1387.61 | 111606.85 |
| 160 | 2036-04 | 1679.52 | 288.32 | 1391.20 | 110215.65 |
| 161 | 2036-05 | 1679.52 | 284.72 | 1394.79 | 108820.86 |
| 162 | 2036-06 | 1679.52 | 281.12 | 1398.40 | 107422.46 |
| 163 | 2036-07 | 1679.52 | 277.51 | 1402.01 | 106020.46 |
| 164 | 2036-08 | 1679.52 | 273.89 | 1405.63 | 104614.83 |
| 165 | 2036-09 | 1679.52 | 270.25 | 1409.26 | 103205.56 |
| 166 | 2036-10 | 1679.52 | 266.61 | 1412.90 | 101792.66 |
| 167 | 2036-11 | 1679.52 | 262.96 | 1416.55 | 100376.11 |
| 168 | 2036-12 | 1679.52 | 259.30 | 1420.21 | 98955.90 |
| 169 | 2037-01 | 1679.52 | 255.64 | 1423.88 | 97532.02 |
| 170 | 2037-02 | 1679.52 | 251.96 | 1427.56 | 96104.46 |
| 171 | 2037-03 | 1679.52 | 248.27 | 1431.25 | 94673.21 |
| 172 | 2037-04 | 1679.52 | 244.57 | 1434.94 | 93238.27 |
| 173 | 2037-05 | 1679.52 | 240.87 | 1438.65 | 91799.62 |
| 174 | 2037-06 | 1679.52 | 237.15 | 1442.37 | 90357.25 |
| 175 | 2037-07 | 1679.52 | 233.42 | 1446.09 | 88911.16 |
| 176 | 2037-08 | 1679.52 | 229.69 | 1449.83 | 87461.33 |
| 177 | 2037-09 | 1679.52 | 225.94 | 1453.57 | 86007.76 |
| 178 | 2037-10 | 1679.52 | 222.19 | 1457.33 | 84550.43 |
| 179 | 2037-11 | 1679.52 | 218.42 | 1461.09 | 83089.33 |
| 180 | 2037-12 | 1679.52 | 214.65 | 1464.87 | 81624.46 |
| 181 | 2038-01 | 1679.52 | 210.86 | 1468.65 | 80155.81 |
| 182 | 2038-02 | 1679.52 | 207.07 | 1472.45 | 78683.36 |
| 183 | 2038-03 | 1679.52 | 203.27 | 1476.25 | 77207.11 |
| 184 | 2038-04 | 1679.52 | 199.45 | 1480.06 | 75727.05 |
| 185 | 2038-05 | 1679.52 | 195.63 | 1483.89 | 74243.16 |
| 186 | 2038-06 | 1679.52 | 191.79 | 1487.72 | 72755.44 |
| 187 | 2038-07 | 1679.52 | 187.95 | 1491.56 | 71263.87 |
| 188 | 2038-08 | 1679.52 | 184.10 | 1495.42 | 69768.46 |
| 189 | 2038-09 | 1679.52 | 180.24 | 1499.28 | 68269.17 |
| 190 | 2038-10 | 1679.52 | 176.36 | 1503.15 | 66766.02 |
| 191 | 2038-11 | 1679.52 | 172.48 | 1507.04 | 65258.98 |
| 192 | 2038-12 | 1679.52 | 168.59 | 1510.93 | 63748.05 |
| 193 | 2039-01 | 1679.52 | 164.68 | 1514.83 | 62233.22 |
| 194 | 2039-02 | 1679.52 | 160.77 | 1518.75 | 60714.47 |
| 195 | 2039-03 | 1679.52 | 156.85 | 1522.67 | 59191.80 |
| 196 | 2039-04 | 1679.52 | 152.91 | 1526.60 | 57665.20 |
| 197 | 2039-05 | 1679.52 | 148.97 | 1530.55 | 56134.65 |
| 198 | 2039-06 | 1679.52 | 145.01 | 1534.50 | 54600.15 |
| 199 | 2039-07 | 1679.52 | 141.05 | 1538.47 | 53061.68 |
| 200 | 2039-08 | 1679.52 | 137.08 | 1542.44 | 51519.24 |
| 201 | 2039-09 | 1679.52 | 133.09 | 1546.42 | 49972.82 |
| 202 | 2039-10 | 1679.52 | 129.10 | 1550.42 | 48422.40 |
| 203 | 2039-11 | 1679.52 | 125.09 | 1554.43 | 46867.97 |
| 204 | 2039-12 | 1679.52 | 121.08 | 1558.44 | 45309.53 |
| 205 | 2040-01 | 1679.52 | 117.05 | 1562.47 | 43747.06 |
| 206 | 2040-02 | 1679.52 | 113.01 | 1566.50 | 42180.56 |
| 207 | 2040-03 | 1679.52 | 108.97 | 1570.55 | 40610.01 |
| 208 | 2040-04 | 1679.52 | 104.91 | 1574.61 | 39035.41 |
| 209 | 2040-05 | 1679.52 | 100.84 | 1578.67 | 37456.73 |
| 210 | 2040-06 | 1679.52 | 96.76 | 1582.75 | 35873.98 |
| 211 | 2040-07 | 1679.52 | 92.67 | 1586.84 | 34287.14 |
| 212 | 2040-08 | 1679.52 | 88.58 | 1590.94 | 32696.19 |
| 213 | 2040-09 | 1679.52 | 84.47 | 1595.05 | 31101.14 |
| 214 | 2040-10 | 1679.52 | 80.34 | 1599.17 | 29501.97 |
| 215 | 2040-11 | 1679.52 | 76.21 | 1603.30 | 27898.67 |
| 216 | 2040-12 | 1679.52 | 72.07 | 1607.44 | 26291.22 |
| 217 | 2041-01 | 1679.52 | 67.92 | 1611.60 | 24679.63 |
| 218 | 2041-02 | 1679.52 | 63.76 | 1615.76 | 23063.87 |
| 219 | 2041-03 | 1679.52 | 59.58 | 1619.93 | 21443.93 |
| 220 | 2041-04 | 1679.52 | 55.40 | 1624.12 | 19819.81 |
| 221 | 2041-05 | 1679.52 | 51.20 | 1628.32 | 18191.50 |
| 222 | 2041-06 | 1679.52 | 46.99 | 1632.52 | 16558.98 |
| 223 | 2041-07 | 1679.52 | 42.78 | 1636.74 | 14922.24 |
| 224 | 2041-08 | 1679.52 | 38.55 | 1640.97 | 13281.27 |
| 225 | 2041-09 | 1679.52 | 34.31 | 1645.21 | 11636.06 |
| 226 | 2041-10 | 1679.52 | 30.06 | 1649.46 | 9986.61 |
| 227 | 2041-11 | 1679.52 | 25.80 | 1653.72 | 8332.89 |
| 228 | 2041-12 | 1679.52 | 21.53 | 1657.99 | 6674.90 |
| 229 | 2042-01 | 1679.52 | 17.24 | 1662.27 | 5012.63 |
| 230 | 2042-02 | 1679.52 | 12.95 | 1666.57 | 3346.06 |
| 231 | 2042-03 | 1679.52 | 8.64 | 1670.87 | 1675.19 |
| 232 | 2042-04 | 1679.52 | 4.33 | 1675.19 | 0.00 |
等额本金还款方式：
贷款总额：29.28万
还款月数：19年4个月
首月还款：2018.6元
每月递减：3.26元
利息总额：8.81万
本息合计：38.09万
节省利息：8701.78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 | 2018.60 | 756.45 | 1262.15 | 291557.36 |
| 2 | 2023-02 | 2015.34 | 753.19 | 1262.15 | 290295.20 |
| 3 | 2023-03 | 2012.08 | 749.93 | 1262.15 | 289033.05 |
| 4 | 2023-04 | 2008.82 | 746.67 | 1262.15 | 287770.90 |
| 5 | 2023-05 | 2005.56 | 743.41 | 1262.15 | 286508.74 |
| 6 | 2023-06 | 2002.30 | 740.15 | 1262.15 | 285246.59 |
| 7 | 2023-07 | 1999.04 | 736.89 | 1262.15 | 283984.44 |
| 8 | 2023-08 | 1995.78 | 733.63 | 1262.15 | 282722.29 |
| 9 | 2023-09 | 1992.52 | 730.37 | 1262.15 | 281460.13 |
| 10 | 2023-10 | 1989.26 | 727.11 | 1262.15 | 280197.98 |
| 11 | 2023-11 | 1986.00 | 723.84 | 1262.15 | 278935.83 |
| 12 | 2023-12 | 1982.74 | 720.58 | 1262.15 | 277673.67 |
| 13 | 2024-01 | 1979.48 | 717.32 | 1262.15 | 276411.52 |
| 14 | 2024-02 | 1976.22 | 714.06 | 1262.15 | 275149.37 |
| 15 | 2024-03 | 1972.96 | 710.80 | 1262.15 | 273887.21 |
| 16 | 2024-04 | 1969.70 | 707.54 | 1262.15 | 272625.06 |
| 17 | 2024-05 | 1966.43 | 704.28 | 1262.15 | 271362.91 |
| 18 | 2024-06 | 1963.17 | 701.02 | 1262.15 | 270100.75 |
| 19 | 2024-07 | 1959.91 | 697.76 | 1262.15 | 268838.60 |
| 20 | 2024-08 | 1956.65 | 694.50 | 1262.15 | 267576.45 |
| 21 | 2024-09 | 1953.39 | 691.24 | 1262.15 | 266314.30 |
| 22 | 2024-10 | 1950.13 | 687.98 | 1262.15 | 265052.14 |
| 23 | 2024-11 | 1946.87 | 684.72 | 1262.15 | 263789.99 |
| 24 | 2024-12 | 1943.61 | 681.46 | 1262.15 | 262527.84 |
| 25 | 2025-01 | 1940.35 | 678.20 | 1262.15 | 261265.68 |
| 26 | 2025-02 | 1937.09 | 674.94 | 1262.15 | 260003.53 |
| 27 | 2025-03 | 1933.83 | 671.68 | 1262.15 | 258741.38 |
| 28 | 2025-04 | 1930.57 | 668.42 | 1262.15 | 257479.22 |
| 29 | 2025-05 | 1927.31 | 665.15 | 1262.15 | 256217.07 |
| 30 | 2025-06 | 1924.05 | 661.89 | 1262.15 | 254954.92 |
| 31 | 2025-07 | 1920.79 | 658.63 | 1262.15 | 253692.77 |
| 32 | 2025-08 | 1917.53 | 655.37 | 1262.15 | 252430.61 |
| 33 | 2025-09 | 1914.27 | 652.11 | 1262.15 | 251168.46 |
| 34 | 2025-10 | 1911.00 | 648.85 | 1262.15 | 249906.31 |
| 35 | 2025-11 | 1907.74 | 645.59 | 1262.15 | 248644.15 |
| 36 | 2025-12 | 1904.48 | 642.33 | 1262.15 | 247382.00 |
| 37 | 2026-01 | 1901.22 | 639.07 | 1262.15 | 246119.85 |
| 38 | 2026-02 | 1897.96 | 635.81 | 1262.15 | 244857.69 |
| 39 | 2026-03 | 1894.70 | 632.55 | 1262.15 | 243595.54 |
| 40 | 2026-04 | 1891.44 | 629.29 | 1262.15 | 242333.39 |
| 41 | 2026-05 | 1888.18 | 626.03 | 1262.15 | 241071.23 |
| 42 | 2026-06 | 1884.92 | 622.77 | 1262.15 | 239809.08 |
| 43 | 2026-07 | 1881.66 | 619.51 | 1262.15 | 238546.93 |
| 44 | 2026-08 | 1878.40 | 616.25 | 1262.15 | 237284.78 |
| 45 | 2026-09 | 1875.14 | 612.99 | 1262.15 | 236022.62 |
| 46 | 2026-10 | 1871.88 | 609.73 | 1262.15 | 234760.47 |
| 47 | 2026-11 | 1868.62 | 606.46 | 1262.15 | 233498.32 |
| 48 | 2026-12 | 1865.36 | 603.20 | 1262.15 | 232236.16 |
| 49 | 2027-01 | 1862.10 | 599.94 | 1262.15 | 230974.01 |
| 50 | 2027-02 | 1858.84 | 596.68 | 1262.15 | 229711.86 |
| 51 | 2027-03 | 1855.58 | 593.42 | 1262.15 | 228449.70 |
| 52 | 2027-04 | 1852.31 | 590.16 | 1262.15 | 227187.55 |
| 53 | 2027-05 | 1849.05 | 586.90 | 1262.15 | 225925.40 |
| 54 | 2027-06 | 1845.79 | 583.64 | 1262.15 | 224663.24 |
| 55 | 2027-07 | 1842.53 | 580.38 | 1262.15 | 223401.09 |
| 56 | 2027-08 | 1839.27 | 577.12 | 1262.15 | 222138.94 |
| 57 | 2027-09 | 1836.01 | 573.86 | 1262.15 | 220876.79 |
| 58 | 2027-10 | 1832.75 | 570.60 | 1262.15 | 219614.63 |
| 59 | 2027-11 | 1829.49 | 567.34 | 1262.15 | 218352.48 |
| 60 | 2027-12 | 1826.23 | 564.08 | 1262.15 | 217090.33 |
| 61 | 2028-01 | 1822.97 | 560.82 | 1262.15 | 215828.17 |
| 62 | 2028-02 | 1819.71 | 557.56 | 1262.15 | 214566.02 |
| 63 | 2028-03 | 1816.45 | 554.30 | 1262.15 | 213303.87 |
| 64 | 2028-04 | 1813.19 | 551.03 | 1262.15 | 212041.71 |
| 65 | 2028-05 | 1809.93 | 547.77 | 1262.15 | 210779.56 |
| 66 | 2028-06 | 1806.67 | 544.51 | 1262.15 | 209517.41 |
| 67 | 2028-07 | 1803.41 | 541.25 | 1262.15 | 208255.25 |
| 68 | 2028-08 | 1800.15 | 537.99 | 1262.15 | 206993.10 |
| 69 | 2028-09 | 1796.89 | 534.73 | 1262.15 | 205730.95 |
| 70 | 2028-10 | 1793.62 | 531.47 | 1262.15 | 204468.80 |
| 71 | 2028-11 | 1790.36 | 528.21 | 1262.15 | 203206.64 |
| 72 | 2028-12 | 1787.10 | 524.95 | 1262.15 | 201944.49 |
| 73 | 2029-01 | 1783.84 | 521.69 | 1262.15 | 200682.34 |
| 74 | 2029-02 | 1780.58 | 518.43 | 1262.15 | 199420.18 |
| 75 | 2029-03 | 1777.32 | 515.17 | 1262.15 | 198158.03 |
| 76 | 2029-04 | 1774.06 | 511.91 | 1262.15 | 196895.88 |
| 77 | 2029-05 | 1770.80 | 508.65 | 1262.15 | 195633.72 |
| 78 | 2029-06 | 1767.54 | 505.39 | 1262.15 | 194371.57 |
| 79 | 2029-07 | 1764.28 | 502.13 | 1262.15 | 193109.42 |
| 80 | 2029-08 | 1761.02 | 498.87 | 1262.15 | 191847.27 |
| 81 | 2029-09 | 1757.76 | 495.61 | 1262.15 | 190585.11 |
| 82 | 2029-10 | 1754.50 | 492.34 | 1262.15 | 189322.96 |
| 83 | 2029-11 | 1751.24 | 489.08 | 1262.15 | 188060.81 |
| 84 | 2029-12 | 1747.98 | 485.82 | 1262.15 | 186798.65 |
| 85 | 2030-01 | 1744.72 | 482.56 | 1262.15 | 185536.50 |
| 86 | 2030-02 | 1741.46 | 479.30 | 1262.15 | 184274.35 |
| 87 | 2030-03 | 1738.20 | 476.04 | 1262.15 | 183012.19 |
| 88 | 2030-04 | 1734.93 | 472.78 | 1262.15 | 181750.04 |
| 89 | 2030-05 | 1731.67 | 469.52 | 1262.15 | 180487.89 |
| 90 | 2030-06 | 1728.41 | 466.26 | 1262.15 | 179225.73 |
| 91 | 2030-07 | 1725.15 | 463.00 | 1262.15 | 177963.58 |
| 92 | 2030-08 | 1721.89 | 459.74 | 1262.15 | 176701.43 |
| 93 | 2030-09 | 1718.63 | 456.48 | 1262.15 | 175439.28 |
| 94 | 2030-10 | 1715.37 | 453.22 | 1262.15 | 174177.12 |
| 95 | 2030-11 | 1712.11 | 449.96 | 1262.15 | 172914.97 |
| 96 | 2030-12 | 1708.85 | 446.70 | 1262.15 | 171652.82 |
| 97 | 2031-01 | 1705.59 | 443.44 | 1262.15 | 170390.66 |
| 98 | 2031-02 | 1702.33 | 440.18 | 1262.15 | 169128.51 |
| 99 | 2031-03 | 1699.07 | 436.92 | 1262.15 | 167866.36 |
| 100 | 2031-04 | 1695.81 | 433.65 | 1262.15 | 166604.20 |
| 101 | 2031-05 | 1692.55 | 430.39 | 1262.15 | 165342.05 |
| 102 | 2031-06 | 1689.29 | 427.13 | 1262.15 | 164079.90 |
| 103 | 2031-07 | 1686.03 | 423.87 | 1262.15 | 162817.74 |
| 104 | 2031-08 | 1682.77 | 420.61 | 1262.15 | 161555.59 |
| 105 | 2031-09 | 1679.51 | 417.35 | 1262.15 | 160293.44 |
| 106 | 2031-10 | 1676.24 | 414.09 | 1262.15 | 159031.29 |
| 107 | 2031-11 | 1672.98 | 410.83 | 1262.15 | 157769.13 |
| 108 | 2031-12 | 1669.72 | 407.57 | 1262.15 | 156506.98 |
| 109 | 2032-01 | 1666.46 | 404.31 | 1262.15 | 155244.83 |
| 110 | 2032-02 | 1663.20 | 401.05 | 1262.15 | 153982.67 |
| 111 | 2032-03 | 1659.94 | 397.79 | 1262.15 | 152720.52 |
| 112 | 2032-04 | 1656.68 | 394.53 | 1262.15 | 151458.37 |
| 113 | 2032-05 | 1653.42 | 391.27 | 1262.15 | 150196.21 |
| 114 | 2032-06 | 1650.16 | 388.01 | 1262.15 | 148934.06 |
| 115 | 2032-07 | 1646.90 | 384.75 | 1262.15 | 147671.91 |
| 116 | 2032-08 | 1643.64 | 381.49 | 1262.15 | 146409.76 |
| 117 | 2032-09 | 1640.38 | 378.23 | 1262.15 | 145147.60 |
| 118 | 2032-10 | 1637.12 | 374.96 | 1262.15 | 143885.45 |
| 119 | 2032-11 | 1633.86 | 371.70 | 1262.15 | 142623.30 |
| 120 | 2032-12 | 1630.60 | 368.44 | 1262.15 | 141361.14 |
| 121 | 2033-01 | 1627.34 | 365.18 | 1262.15 | 140098.99 |
| 122 | 2033-02 | 1624.08 | 361.92 | 1262.15 | 138836.84 |
| 123 | 2033-03 | 1620.81 | 358.66 | 1262.15 | 137574.68 |
| 124 | 2033-04 | 1617.55 | 355.40 | 1262.15 | 136312.53 |
| 125 | 2033-05 | 1614.29 | 352.14 | 1262.15 | 135050.38 |
| 126 | 2033-06 | 1611.03 | 348.88 | 1262.15 | 133788.22 |
| 127 | 2033-07 | 1607.77 | 345.62 | 1262.15 | 132526.07 |
| 128 | 2033-08 | 1604.51 | 342.36 | 1262.15 | 131263.92 |
| 129 | 2033-09 | 1601.25 | 339.10 | 1262.15 | 130001.77 |
| 130 | 2033-10 | 1597.99 | 335.84 | 1262.15 | 128739.61 |
| 131 | 2033-11 | 1594.73 | 332.58 | 1262.15 | 127477.46 |
| 132 | 2033-12 | 1591.47 | 329.32 | 1262.15 | 126215.31 |
| 133 | 2034-01 | 1588.21 | 326.06 | 1262.15 | 124953.15 |
| 134 | 2034-02 | 1584.95 | 322.80 | 1262.15 | 123691.00 |
| 135 | 2034-03 | 1581.69 | 319.54 | 1262.15 | 122428.85 |
| 136 | 2034-04 | 1578.43 | 316.27 | 1262.15 | 121166.69 |
| 137 | 2034-05 | 1575.17 | 313.01 | 1262.15 | 119904.54 |
| 138 | 2034-06 | 1571.91 | 309.75 | 1262.15 | 118642.39 |
| 139 | 2034-07 | 1568.65 | 306.49 | 1262.15 | 117380.23 |
| 140 | 2034-08 | 1565.39 | 303.23 | 1262.15 | 116118.08 |
| 141 | 2034-09 | 1562.12 | 299.97 | 1262.15 | 114855.93 |
| 142 | 2034-10 | 1558.86 | 296.71 | 1262.15 | 113593.78 |
| 143 | 2034-11 | 1555.60 | 293.45 | 1262.15 | 112331.62 |
| 144 | 2034-12 | 1552.34 | 290.19 | 1262.15 | 111069.47 |
| 145 | 2035-01 | 1549.08 | 286.93 | 1262.15 | 109807.32 |
| 146 | 2035-02 | 1545.82 | 283.67 | 1262.15 | 108545.16 |
| 147 | 2035-03 | 1542.56 | 280.41 | 1262.15 | 107283.01 |
| 148 | 2035-04 | 1539.30 | 277.15 | 1262.15 | 106020.86 |
| 149 | 2035-05 | 1536.04 | 273.89 | 1262.15 | 104758.70 |
| 150 | 2035-06 | 1532.78 | 270.63 | 1262.15 | 103496.55 |
| 151 | 2035-07 | 1529.52 | 267.37 | 1262.15 | 102234.40 |
| 152 | 2035-08 | 1526.26 | 264.11 | 1262.15 | 100972.24 |
| 153 | 2035-09 | 1523.00 | 260.84 | 1262.15 | 99710.09 |
| 154 | 2035-10 | 1519.74 | 257.58 | 1262.15 | 98447.94 |
| 155 | 2035-11 | 1516.48 | 254.32 | 1262.15 | 97185.79 |
| 156 | 2035-12 | 1513.22 | 251.06 | 1262.15 | 95923.63 |
| 157 | 2036-01 | 1509.96 | 247.80 | 1262.15 | 94661.48 |
| 158 | 2036-02 | 1506.70 | 244.54 | 1262.15 | 93399.33 |
| 159 | 2036-03 | 1503.43 | 241.28 | 1262.15 | 92137.17 |
| 160 | 2036-04 | 1500.17 | 238.02 | 1262.15 | 90875.02 |
| 161 | 2036-05 | 1496.91 | 234.76 | 1262.15 | 89612.87 |
| 162 | 2036-06 | 1493.65 | 231.50 | 1262.15 | 88350.71 |
| 163 | 2036-07 | 1490.39 | 228.24 | 1262.15 | 87088.56 |
| 164 | 2036-08 | 1487.13 | 224.98 | 1262.15 | 85826.41 |
| 165 | 2036-09 | 1483.87 | 221.72 | 1262.15 | 84564.26 |
| 166 | 2036-10 | 1480.61 | 218.46 | 1262.15 | 83302.10 |
| 167 | 2036-11 | 1477.35 | 215.20 | 1262.15 | 82039.95 |
| 168 | 2036-12 | 1474.09 | 211.94 | 1262.15 | 80777.80 |
| 169 | 2037-01 | 1470.83 | 208.68 | 1262.15 | 79515.64 |
| 170 | 2037-02 | 1467.57 | 205.42 | 1262.15 | 78253.49 |
| 171 | 2037-03 | 1464.31 | 202.15 | 1262.15 | 76991.34 |
| 172 | 2037-04 | 1461.05 | 198.89 | 1262.15 | 75729.18 |
| 173 | 2037-05 | 1457.79 | 195.63 | 1262.15 | 74467.03 |
| 174 | 2037-06 | 1454.53 | 192.37 | 1262.15 | 73204.88 |
| 175 | 2037-07 | 1451.27 | 189.11 | 1262.15 | 71942.72 |
| 176 | 2037-08 | 1448.01 | 185.85 | 1262.15 | 70680.57 |
| 177 | 2037-09 | 1444.74 | 182.59 | 1262.15 | 69418.42 |
| 178 | 2037-10 | 1441.48 | 179.33 | 1262.15 | 68156.27 |
| 179 | 2037-11 | 1438.22 | 176.07 | 1262.15 | 66894.11 |
| 180 | 2037-12 | 1434.96 | 172.81 | 1262.15 | 65631.96 |
| 181 | 2038-01 | 1431.70 | 169.55 | 1262.15 | 64369.81 |
| 182 | 2038-02 | 1428.44 | 166.29 | 1262.15 | 63107.65 |
| 183 | 2038-03 | 1425.18 | 163.03 | 1262.15 | 61845.50 |
| 184 | 2038-04 | 1421.92 | 159.77 | 1262.15 | 60583.35 |
| 185 | 2038-05 | 1418.66 | 156.51 | 1262.15 | 59321.19 |
| 186 | 2038-06 | 1415.40 | 153.25 | 1262.15 | 58059.04 |
| 187 | 2038-07 | 1412.14 | 149.99 | 1262.15 | 56796.89 |
| 188 | 2038-08 | 1408.88 | 146.73 | 1262.15 | 55534.73 |
| 189 | 2038-09 | 1405.62 | 143.46 | 1262.15 | 54272.58 |
| 190 | 2038-10 | 1402.36 | 140.20 | 1262.15 | 53010.43 |
| 191 | 2038-11 | 1399.10 | 136.94 | 1262.15 | 51748.28 |
| 192 | 2038-12 | 1395.84 | 133.68 | 1262.15 | 50486.12 |
| 193 | 2039-01 | 1392.58 | 130.42 | 1262.15 | 49223.97 |
| 194 | 2039-02 | 1389.31 | 127.16 | 1262.15 | 47961.82 |
| 195 | 2039-03 | 1386.05 | 123.90 | 1262.15 | 46699.66 |
| 196 | 2039-04 | 1382.79 | 120.64 | 1262.15 | 45437.51 |
| 197 | 2039-05 | 1379.53 | 117.38 | 1262.15 | 44175.36 |
| 198 | 2039-06 | 1376.27 | 114.12 | 1262.15 | 42913.20 |
| 199 | 2039-07 | 1373.01 | 110.86 | 1262.15 | 41651.05 |
| 200 | 2039-08 | 1369.75 | 107.60 | 1262.15 | 40388.90 |
| 201 | 2039-09 | 1366.49 | 104.34 | 1262.15 | 39126.74 |
| 202 | 2039-10 | 1363.23 | 101.08 | 1262.15 | 37864.59 |
| 203 | 2039-11 | 1359.97 | 97.82 | 1262.15 | 36602.44 |
| 204 | 2039-12 | 1356.71 | 94.56 | 1262.15 | 35340.29 |
| 205 | 2040-01 | 1353.45 | 91.30 | 1262.15 | 34078.13 |
| 206 | 2040-02 | 1350.19 | 88.04 | 1262.15 | 32815.98 |
| 207 | 2040-03 | 1346.93 | 84.77 | 1262.15 | 31553.83 |
| 208 | 2040-04 | 1343.67 | 81.51 | 1262.15 | 30291.67 |
| 209 | 2040-05 | 1340.41 | 78.25 | 1262.15 | 29029.52 |
| 210 | 2040-06 | 1337.15 | 74.99 | 1262.15 | 27767.37 |
| 211 | 2040-07 | 1333.89 | 71.73 | 1262.15 | 26505.21 |
| 212 | 2040-08 | 1330.62 | 68.47 | 1262.15 | 25243.06 |
| 213 | 2040-09 | 1327.36 | 65.21 | 1262.15 | 23980.91 |
| 214 | 2040-10 | 1324.10 | 61.95 | 1262.15 | 22718.76 |
| 215 | 2040-11 | 1320.84 | 58.69 | 1262.15 | 21456.60 |
| 216 | 2040-12 | 1317.58 | 55.43 | 1262.15 | 20194.45 |
| 217 | 2041-01 | 1314.32 | 52.17 | 1262.15 | 18932.30 |
| 218 | 2041-02 | 1311.06 | 48.91 | 1262.15 | 17670.14 |
| 219 | 2041-03 | 1307.80 | 45.65 | 1262.15 | 16407.99 |
| 220 | 2041-04 | 1304.54 | 42.39 | 1262.15 | 15145.84 |
| 221 | 2041-05 | 1301.28 | 39.13 | 1262.15 | 13883.68 |
| 222 | 2041-06 | 1298.02 | 35.87 | 1262.15 | 12621.53 |
| 223 | 2041-07 | 1294.76 | 32.61 | 1262.15 | 11359.38 |
| 224 | 2041-08 | 1291.50 | 29.35 | 1262.15 | 10097.22 |
| 225 | 2041-09 | 1288.24 | 26.08 | 1262.15 | 8835.07 |
| 226 | 2041-10 | 1284.98 | 22.82 | 1262.15 | 7572.92 |
| 227 | 2041-11 | 1281.72 | 19.56 | 1262.15 | 6310.77 |
| 228 | 2041-12 | 1278.46 | 16.30 | 1262.15 | 5048.61 |
| 229 | 2042-01 | 1275.20 | 13.04 | 1262.15 | 3786.46 |
| 230 | 2042-02 | 1271.93 | 9.78 | 1262.15 | 2524.31 |
| 231 | 2042-03 | 1268.67 | 6.52 | 1262.15 | 1262.15 |
| 232 | 2042-04 | 1265.41 | 3.26 | 1262.15 | 0.00 |