广西贷款31.2万（公积金贷款）房贷，还款20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：31.2万
还款月数：20年
每月还款：1769.65元
利息总额：11.27万
本息合计：42.47万
| 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 | 1769.65 | 845.00 | 924.65 | 311075.35 |
| 2 | 2025-07 | 1769.65 | 842.50 | 927.16 | 310148.19 |
| 3 | 2025-08 | 1769.65 | 839.98 | 929.67 | 309218.53 |
| 4 | 2025-09 | 1769.65 | 837.47 | 932.18 | 308286.34 |
| 5 | 2025-10 | 1769.65 | 834.94 | 934.71 | 307351.64 |
| 6 | 2025-11 | 1769.65 | 832.41 | 937.24 | 306414.40 |
| 7 | 2025-12 | 1769.65 | 829.87 | 939.78 | 305474.62 |
| 8 | 2026-01 | 1769.65 | 827.33 | 942.32 | 304532.29 |
| 9 | 2026-02 | 1769.65 | 824.77 | 944.88 | 303587.42 |
| 10 | 2026-03 | 1769.65 | 822.22 | 947.43 | 302639.98 |
| 11 | 2026-04 | 1769.65 | 819.65 | 950.00 | 301689.98 |
| 12 | 2026-05 | 1769.65 | 817.08 | 952.57 | 300737.41 |
| 13 | 2026-06 | 1769.65 | 814.50 | 955.15 | 299782.25 |
| 14 | 2026-07 | 1769.65 | 811.91 | 957.74 | 298824.51 |
| 15 | 2026-08 | 1769.65 | 809.32 | 960.33 | 297864.18 |
| 16 | 2026-09 | 1769.65 | 806.72 | 962.94 | 296901.24 |
| 17 | 2026-10 | 1769.65 | 804.11 | 965.54 | 295935.70 |
| 18 | 2026-11 | 1769.65 | 801.49 | 968.16 | 294967.54 |
| 19 | 2026-12 | 1769.65 | 798.87 | 970.78 | 293996.76 |
| 20 | 2027-01 | 1769.65 | 796.24 | 973.41 | 293023.35 |
| 21 | 2027-02 | 1769.65 | 793.60 | 976.05 | 292047.31 |
| 22 | 2027-03 | 1769.65 | 790.96 | 978.69 | 291068.62 |
| 23 | 2027-04 | 1769.65 | 788.31 | 981.34 | 290087.28 |
| 24 | 2027-05 | 1769.65 | 785.65 | 984.00 | 289103.28 |
| 25 | 2027-06 | 1769.65 | 782.99 | 986.66 | 288116.62 |
| 26 | 2027-07 | 1769.65 | 780.32 | 989.33 | 287127.28 |
| 27 | 2027-08 | 1769.65 | 777.64 | 992.01 | 286135.27 |
| 28 | 2027-09 | 1769.65 | 774.95 | 994.70 | 285140.57 |
| 29 | 2027-10 | 1769.65 | 772.26 | 997.40 | 284143.17 |
| 30 | 2027-11 | 1769.65 | 769.55 | 1000.10 | 283143.08 |
| 31 | 2027-12 | 1769.65 | 766.85 | 1002.80 | 282140.27 |
| 32 | 2028-01 | 1769.65 | 764.13 | 1005.52 | 281134.75 |
| 33 | 2028-02 | 1769.65 | 761.41 | 1008.24 | 280126.51 |
| 34 | 2028-03 | 1769.65 | 758.68 | 1010.97 | 279115.53 |
| 35 | 2028-04 | 1769.65 | 755.94 | 1013.71 | 278101.82 |
| 36 | 2028-05 | 1769.65 | 753.19 | 1016.46 | 277085.36 |
| 37 | 2028-06 | 1769.65 | 750.44 | 1019.21 | 276066.15 |
| 38 | 2028-07 | 1769.65 | 747.68 | 1021.97 | 275044.18 |
| 39 | 2028-08 | 1769.65 | 744.91 | 1024.74 | 274019.44 |
| 40 | 2028-09 | 1769.65 | 742.14 | 1027.51 | 272991.92 |
| 41 | 2028-10 | 1769.65 | 739.35 | 1030.30 | 271961.62 |
| 42 | 2028-11 | 1769.65 | 736.56 | 1033.09 | 270928.54 |
| 43 | 2028-12 | 1769.65 | 733.76 | 1035.89 | 269892.65 |
| 44 | 2029-01 | 1769.65 | 730.96 | 1038.69 | 268853.96 |
| 45 | 2029-02 | 1769.65 | 728.15 | 1041.50 | 267812.45 |
| 46 | 2029-03 | 1769.65 | 725.33 | 1044.33 | 266768.13 |
| 47 | 2029-04 | 1769.65 | 722.50 | 1047.15 | 265720.98 |
| 48 | 2029-05 | 1769.65 | 719.66 | 1049.99 | 264670.99 |
| 49 | 2029-06 | 1769.65 | 716.82 | 1052.83 | 263618.15 |
| 50 | 2029-07 | 1769.65 | 713.97 | 1055.68 | 262562.47 |
| 51 | 2029-08 | 1769.65 | 711.11 | 1058.54 | 261503.92 |
| 52 | 2029-09 | 1769.65 | 708.24 | 1061.41 | 260442.51 |
| 53 | 2029-10 | 1769.65 | 705.37 | 1064.29 | 259378.23 |
| 54 | 2029-11 | 1769.65 | 702.48 | 1067.17 | 258311.06 |
| 55 | 2029-12 | 1769.65 | 699.59 | 1070.06 | 257241.00 |
| 56 | 2030-01 | 1769.65 | 696.69 | 1072.96 | 256168.04 |
| 57 | 2030-02 | 1769.65 | 693.79 | 1075.86 | 255092.18 |
| 58 | 2030-03 | 1769.65 | 690.87 | 1078.78 | 254013.41 |
| 59 | 2030-04 | 1769.65 | 687.95 | 1081.70 | 252931.71 |
| 60 | 2030-05 | 1769.65 | 685.02 | 1084.63 | 251847.08 |
| 61 | 2030-06 | 1769.65 | 682.09 | 1087.56 | 250759.51 |
| 62 | 2030-07 | 1769.65 | 679.14 | 1090.51 | 249669.00 |
| 63 | 2030-08 | 1769.65 | 676.19 | 1093.46 | 248575.54 |
| 64 | 2030-09 | 1769.65 | 673.23 | 1096.43 | 247479.12 |
| 65 | 2030-10 | 1769.65 | 670.26 | 1099.39 | 246379.72 |
| 66 | 2030-11 | 1769.65 | 667.28 | 1102.37 | 245277.35 |
| 67 | 2030-12 | 1769.65 | 664.29 | 1105.36 | 244171.99 |
| 68 | 2031-01 | 1769.65 | 661.30 | 1108.35 | 243063.64 |
| 69 | 2031-02 | 1769.65 | 658.30 | 1111.35 | 241952.29 |
| 70 | 2031-03 | 1769.65 | 655.29 | 1114.36 | 240837.92 |
| 71 | 2031-04 | 1769.65 | 652.27 | 1117.38 | 239720.54 |
| 72 | 2031-05 | 1769.65 | 649.24 | 1120.41 | 238600.13 |
| 73 | 2031-06 | 1769.65 | 646.21 | 1123.44 | 237476.69 |
| 74 | 2031-07 | 1769.65 | 643.17 | 1126.48 | 236350.21 |
| 75 | 2031-08 | 1769.65 | 640.12 | 1129.54 | 235220.67 |
| 76 | 2031-09 | 1769.65 | 637.06 | 1132.59 | 234088.08 |
| 77 | 2031-10 | 1769.65 | 633.99 | 1135.66 | 232952.41 |
| 78 | 2031-11 | 1769.65 | 630.91 | 1138.74 | 231813.68 |
| 79 | 2031-12 | 1769.65 | 627.83 | 1141.82 | 230671.85 |
| 80 | 2032-01 | 1769.65 | 624.74 | 1144.91 | 229526.94 |
| 81 | 2032-02 | 1769.65 | 621.64 | 1148.02 | 228378.92 |
| 82 | 2032-03 | 1769.65 | 618.53 | 1151.12 | 227227.80 |
| 83 | 2032-04 | 1769.65 | 615.41 | 1154.24 | 226073.56 |
| 84 | 2032-05 | 1769.65 | 612.28 | 1157.37 | 224916.19 |
| 85 | 2032-06 | 1769.65 | 609.15 | 1160.50 | 223755.69 |
| 86 | 2032-07 | 1769.65 | 606.00 | 1163.65 | 222592.04 |
| 87 | 2032-08 | 1769.65 | 602.85 | 1166.80 | 221425.24 |
| 88 | 2032-09 | 1769.65 | 599.69 | 1169.96 | 220255.29 |
| 89 | 2032-10 | 1769.65 | 596.52 | 1173.13 | 219082.16 |
| 90 | 2032-11 | 1769.65 | 593.35 | 1176.30 | 217905.86 |
| 91 | 2032-12 | 1769.65 | 590.16 | 1179.49 | 216726.37 |
| 92 | 2033-01 | 1769.65 | 586.97 | 1182.68 | 215543.68 |
| 93 | 2033-02 | 1769.65 | 583.76 | 1185.89 | 214357.80 |
| 94 | 2033-03 | 1769.65 | 580.55 | 1189.10 | 213168.70 |
| 95 | 2033-04 | 1769.65 | 577.33 | 1192.32 | 211976.38 |
| 96 | 2033-05 | 1769.65 | 574.10 | 1195.55 | 210780.83 |
| 97 | 2033-06 | 1769.65 | 570.86 | 1198.79 | 209582.05 |
| 98 | 2033-07 | 1769.65 | 567.62 | 1202.03 | 208380.01 |
| 99 | 2033-08 | 1769.65 | 564.36 | 1205.29 | 207174.72 |
| 100 | 2033-09 | 1769.65 | 561.10 | 1208.55 | 205966.17 |
| 101 | 2033-10 | 1769.65 | 557.83 | 1211.83 | 204754.35 |
| 102 | 2033-11 | 1769.65 | 554.54 | 1215.11 | 203539.24 |
| 103 | 2033-12 | 1769.65 | 551.25 | 1218.40 | 202320.84 |
| 104 | 2034-01 | 1769.65 | 547.95 | 1221.70 | 201099.14 |
| 105 | 2034-02 | 1769.65 | 544.64 | 1225.01 | 199874.13 |
| 106 | 2034-03 | 1769.65 | 541.33 | 1228.32 | 198645.81 |
| 107 | 2034-04 | 1769.65 | 538.00 | 1231.65 | 197414.16 |
| 108 | 2034-05 | 1769.65 | 534.66 | 1234.99 | 196179.17 |
| 109 | 2034-06 | 1769.65 | 531.32 | 1238.33 | 194940.84 |
| 110 | 2034-07 | 1769.65 | 527.96 | 1241.69 | 193699.15 |
| 111 | 2034-08 | 1769.65 | 524.60 | 1245.05 | 192454.10 |
| 112 | 2034-09 | 1769.65 | 521.23 | 1248.42 | 191205.68 |
| 113 | 2034-10 | 1769.65 | 517.85 | 1251.80 | 189953.88 |
| 114 | 2034-11 | 1769.65 | 514.46 | 1255.19 | 188698.69 |
| 115 | 2034-12 | 1769.65 | 511.06 | 1258.59 | 187440.10 |
| 116 | 2035-01 | 1769.65 | 507.65 | 1262.00 | 186178.09 |
| 117 | 2035-02 | 1769.65 | 504.23 | 1265.42 | 184912.68 |
| 118 | 2035-03 | 1769.65 | 500.81 | 1268.85 | 183643.83 |
| 119 | 2035-04 | 1769.65 | 497.37 | 1272.28 | 182371.55 |
| 120 | 2035-05 | 1769.65 | 493.92 | 1275.73 | 181095.82 |
| 121 | 2035-06 | 1769.65 | 490.47 | 1279.18 | 179816.64 |
| 122 | 2035-07 | 1769.65 | 487.00 | 1282.65 | 178533.99 |
| 123 | 2035-08 | 1769.65 | 483.53 | 1286.12 | 177247.87 |
| 124 | 2035-09 | 1769.65 | 480.05 | 1289.60 | 175958.26 |
| 125 | 2035-10 | 1769.65 | 476.55 | 1293.10 | 174665.17 |
| 126 | 2035-11 | 1769.65 | 473.05 | 1296.60 | 173368.57 |
| 127 | 2035-12 | 1769.65 | 469.54 | 1300.11 | 172068.46 |
| 128 | 2036-01 | 1769.65 | 466.02 | 1303.63 | 170764.83 |
| 129 | 2036-02 | 1769.65 | 462.49 | 1307.16 | 169457.66 |
| 130 | 2036-03 | 1769.65 | 458.95 | 1310.70 | 168146.96 |
| 131 | 2036-04 | 1769.65 | 455.40 | 1314.25 | 166832.71 |
| 132 | 2036-05 | 1769.65 | 451.84 | 1317.81 | 165514.89 |
| 133 | 2036-06 | 1769.65 | 448.27 | 1321.38 | 164193.51 |
| 134 | 2036-07 | 1769.65 | 444.69 | 1324.96 | 162868.55 |
| 135 | 2036-08 | 1769.65 | 441.10 | 1328.55 | 161540.01 |
| 136 | 2036-09 | 1769.65 | 437.50 | 1332.15 | 160207.86 |
| 137 | 2036-10 | 1769.65 | 433.90 | 1335.75 | 158872.10 |
| 138 | 2036-11 | 1769.65 | 430.28 | 1339.37 | 157532.73 |
| 139 | 2036-12 | 1769.65 | 426.65 | 1343.00 | 156189.73 |
| 140 | 2037-01 | 1769.65 | 423.01 | 1346.64 | 154843.10 |
| 141 | 2037-02 | 1769.65 | 419.37 | 1350.28 | 153492.81 |
| 142 | 2037-03 | 1769.65 | 415.71 | 1353.94 | 152138.87 |
| 143 | 2037-04 | 1769.65 | 412.04 | 1357.61 | 150781.26 |
| 144 | 2037-05 | 1769.65 | 408.37 | 1361.28 | 149419.98 |
| 145 | 2037-06 | 1769.65 | 404.68 | 1364.97 | 148055.01 |
| 146 | 2037-07 | 1769.65 | 400.98 | 1368.67 | 146686.34 |
| 147 | 2037-08 | 1769.65 | 397.28 | 1372.38 | 145313.96 |
| 148 | 2037-09 | 1769.65 | 393.56 | 1376.09 | 143937.87 |
| 149 | 2037-10 | 1769.65 | 389.83 | 1379.82 | 142558.05 |
| 150 | 2037-11 | 1769.65 | 386.09 | 1383.56 | 141174.49 |
| 151 | 2037-12 | 1769.65 | 382.35 | 1387.30 | 139787.19 |
| 152 | 2038-01 | 1769.65 | 378.59 | 1391.06 | 138396.13 |
| 153 | 2038-02 | 1769.65 | 374.82 | 1394.83 | 137001.30 |
| 154 | 2038-03 | 1769.65 | 371.05 | 1398.61 | 135602.70 |
| 155 | 2038-04 | 1769.65 | 367.26 | 1402.39 | 134200.30 |
| 156 | 2038-05 | 1769.65 | 363.46 | 1406.19 | 132794.11 |
| 157 | 2038-06 | 1769.65 | 359.65 | 1410.00 | 131384.11 |
| 158 | 2038-07 | 1769.65 | 355.83 | 1413.82 | 129970.29 |
| 159 | 2038-08 | 1769.65 | 352.00 | 1417.65 | 128552.65 |
| 160 | 2038-09 | 1769.65 | 348.16 | 1421.49 | 127131.16 |
| 161 | 2038-10 | 1769.65 | 344.31 | 1425.34 | 125705.82 |
| 162 | 2038-11 | 1769.65 | 340.45 | 1429.20 | 124276.62 |
| 163 | 2038-12 | 1769.65 | 336.58 | 1433.07 | 122843.56 |
| 164 | 2039-01 | 1769.65 | 332.70 | 1436.95 | 121406.61 |
| 165 | 2039-02 | 1769.65 | 328.81 | 1440.84 | 119965.76 |
| 166 | 2039-03 | 1769.65 | 324.91 | 1444.74 | 118521.02 |
| 167 | 2039-04 | 1769.65 | 320.99 | 1448.66 | 117072.36 |
| 168 | 2039-05 | 1769.65 | 317.07 | 1452.58 | 115619.79 |
| 169 | 2039-06 | 1769.65 | 313.14 | 1456.51 | 114163.27 |
| 170 | 2039-07 | 1769.65 | 309.19 | 1460.46 | 112702.81 |
| 171 | 2039-08 | 1769.65 | 305.24 | 1464.41 | 111238.40 |
| 172 | 2039-09 | 1769.65 | 301.27 | 1468.38 | 109770.02 |
| 173 | 2039-10 | 1769.65 | 297.29 | 1472.36 | 108297.66 |
| 174 | 2039-11 | 1769.65 | 293.31 | 1476.34 | 106821.32 |
| 175 | 2039-12 | 1769.65 | 289.31 | 1480.34 | 105340.97 |
| 176 | 2040-01 | 1769.65 | 285.30 | 1484.35 | 103856.62 |
| 177 | 2040-02 | 1769.65 | 281.28 | 1488.37 | 102368.25 |
| 178 | 2040-03 | 1769.65 | 277.25 | 1492.40 | 100875.85 |
| 179 | 2040-04 | 1769.65 | 273.21 | 1496.45 | 99379.40 |
| 180 | 2040-05 | 1769.65 | 269.15 | 1500.50 | 97878.90 |
| 181 | 2040-06 | 1769.65 | 265.09 | 1504.56 | 96374.34 |
| 182 | 2040-07 | 1769.65 | 261.01 | 1508.64 | 94865.70 |
| 183 | 2040-08 | 1769.65 | 256.93 | 1512.72 | 93352.98 |
| 184 | 2040-09 | 1769.65 | 252.83 | 1516.82 | 91836.16 |
| 185 | 2040-10 | 1769.65 | 248.72 | 1520.93 | 90315.23 |
| 186 | 2040-11 | 1769.65 | 244.60 | 1525.05 | 88790.19 |
| 187 | 2040-12 | 1769.65 | 240.47 | 1529.18 | 87261.01 |
| 188 | 2041-01 | 1769.65 | 236.33 | 1533.32 | 85727.69 |
| 189 | 2041-02 | 1769.65 | 232.18 | 1537.47 | 84190.22 |
| 190 | 2041-03 | 1769.65 | 228.02 | 1541.64 | 82648.58 |
| 191 | 2041-04 | 1769.65 | 223.84 | 1545.81 | 81102.77 |
| 192 | 2041-05 | 1769.65 | 219.65 | 1550.00 | 79552.77 |
| 193 | 2041-06 | 1769.65 | 215.46 | 1554.20 | 77998.58 |
| 194 | 2041-07 | 1769.65 | 211.25 | 1558.40 | 76440.17 |
| 195 | 2041-08 | 1769.65 | 207.03 | 1562.63 | 74877.55 |
| 196 | 2041-09 | 1769.65 | 202.79 | 1566.86 | 73310.69 |
| 197 | 2041-10 | 1769.65 | 198.55 | 1571.10 | 71739.59 |
| 198 | 2041-11 | 1769.65 | 194.29 | 1575.36 | 70164.23 |
| 199 | 2041-12 | 1769.65 | 190.03 | 1579.62 | 68584.61 |
| 200 | 2042-01 | 1769.65 | 185.75 | 1583.90 | 67000.71 |
| 201 | 2042-02 | 1769.65 | 181.46 | 1588.19 | 65412.52 |
| 202 | 2042-03 | 1769.65 | 177.16 | 1592.49 | 63820.03 |
| 203 | 2042-04 | 1769.65 | 172.85 | 1596.80 | 62223.22 |
| 204 | 2042-05 | 1769.65 | 168.52 | 1601.13 | 60622.09 |
| 205 | 2042-06 | 1769.65 | 164.18 | 1605.47 | 59016.63 |
| 206 | 2042-07 | 1769.65 | 159.84 | 1609.81 | 57406.81 |
| 207 | 2042-08 | 1769.65 | 155.48 | 1614.17 | 55792.64 |
| 208 | 2042-09 | 1769.65 | 151.11 | 1618.55 | 54174.09 |
| 209 | 2042-10 | 1769.65 | 146.72 | 1622.93 | 52551.16 |
| 210 | 2042-11 | 1769.65 | 142.33 | 1627.32 | 50923.84 |
| 211 | 2042-12 | 1769.65 | 137.92 | 1631.73 | 49292.11 |
| 212 | 2043-01 | 1769.65 | 133.50 | 1636.15 | 47655.96 |
| 213 | 2043-02 | 1769.65 | 129.07 | 1640.58 | 46015.37 |
| 214 | 2043-03 | 1769.65 | 124.62 | 1645.03 | 44370.35 |
| 215 | 2043-04 | 1769.65 | 120.17 | 1649.48 | 42720.87 |
| 216 | 2043-05 | 1769.65 | 115.70 | 1653.95 | 41066.92 |
| 217 | 2043-06 | 1769.65 | 111.22 | 1658.43 | 39408.49 |
| 218 | 2043-07 | 1769.65 | 106.73 | 1662.92 | 37745.57 |
| 219 | 2043-08 | 1769.65 | 102.23 | 1667.42 | 36078.15 |
| 220 | 2043-09 | 1769.65 | 97.71 | 1671.94 | 34406.21 |
| 221 | 2043-10 | 1769.65 | 93.18 | 1676.47 | 32729.74 |
| 222 | 2043-11 | 1769.65 | 88.64 | 1681.01 | 31048.73 |
| 223 | 2043-12 | 1769.65 | 84.09 | 1685.56 | 29363.17 |
| 224 | 2044-01 | 1769.65 | 79.53 | 1690.13 | 27673.05 |
| 225 | 2044-02 | 1769.65 | 74.95 | 1694.70 | 25978.35 |
| 226 | 2044-03 | 1769.65 | 70.36 | 1699.29 | 24279.05 |
| 227 | 2044-04 | 1769.65 | 65.76 | 1703.90 | 22575.16 |
| 228 | 2044-05 | 1769.65 | 61.14 | 1708.51 | 20866.65 |
| 229 | 2044-06 | 1769.65 | 56.51 | 1713.14 | 19153.51 |
| 230 | 2044-07 | 1769.65 | 51.87 | 1717.78 | 17435.73 |
| 231 | 2044-08 | 1769.65 | 47.22 | 1722.43 | 15713.31 |
| 232 | 2044-09 | 1769.65 | 42.56 | 1727.09 | 13986.21 |
| 233 | 2044-10 | 1769.65 | 37.88 | 1731.77 | 12254.44 |
| 234 | 2044-11 | 1769.65 | 33.19 | 1736.46 | 10517.98 |
| 235 | 2044-12 | 1769.65 | 28.49 | 1741.16 | 8776.81 |
| 236 | 2045-01 | 1769.65 | 23.77 | 1745.88 | 7030.93 |
| 237 | 2045-02 | 1769.65 | 19.04 | 1750.61 | 5280.32 |
| 238 | 2045-03 | 1769.65 | 14.30 | 1755.35 | 3524.97 |
| 239 | 2045-04 | 1769.65 | 9.55 | 1760.10 | 1764.87 |
| 240 | 2045-05 | 1769.65 | 4.78 | 1764.87 | 0.00 |
等额本金还款方式：
贷款总额：31.2万
还款月数：20年
首月还款：2145元
每月递减：3.52元
利息总额：10.18万
本息合计：41.38万
节省利息：10893.69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 | 2145.00 | 845.00 | 1300.00 | 310700.00 |
| 2 | 2025-07 | 2141.48 | 841.48 | 1300.00 | 309400.00 |
| 3 | 2025-08 | 2137.96 | 837.96 | 1300.00 | 308100.00 |
| 4 | 2025-09 | 2134.44 | 834.44 | 1300.00 | 306800.00 |
| 5 | 2025-10 | 2130.92 | 830.92 | 1300.00 | 305500.00 |
| 6 | 2025-11 | 2127.40 | 827.40 | 1300.00 | 304200.00 |
| 7 | 2025-12 | 2123.88 | 823.88 | 1300.00 | 302900.00 |
| 8 | 2026-01 | 2120.35 | 820.35 | 1300.00 | 301600.00 |
| 9 | 2026-02 | 2116.83 | 816.83 | 1300.00 | 300300.00 |
| 10 | 2026-03 | 2113.31 | 813.31 | 1300.00 | 299000.00 |
| 11 | 2026-04 | 2109.79 | 809.79 | 1300.00 | 297700.00 |
| 12 | 2026-05 | 2106.27 | 806.27 | 1300.00 | 296400.00 |
| 13 | 2026-06 | 2102.75 | 802.75 | 1300.00 | 295100.00 |
| 14 | 2026-07 | 2099.23 | 799.23 | 1300.00 | 293800.00 |
| 15 | 2026-08 | 2095.71 | 795.71 | 1300.00 | 292500.00 |
| 16 | 2026-09 | 2092.19 | 792.19 | 1300.00 | 291200.00 |
| 17 | 2026-10 | 2088.67 | 788.67 | 1300.00 | 289900.00 |
| 18 | 2026-11 | 2085.15 | 785.15 | 1300.00 | 288600.00 |
| 19 | 2026-12 | 2081.63 | 781.63 | 1300.00 | 287300.00 |
| 20 | 2027-01 | 2078.10 | 778.10 | 1300.00 | 286000.00 |
| 21 | 2027-02 | 2074.58 | 774.58 | 1300.00 | 284700.00 |
| 22 | 2027-03 | 2071.06 | 771.06 | 1300.00 | 283400.00 |
| 23 | 2027-04 | 2067.54 | 767.54 | 1300.00 | 282100.00 |
| 24 | 2027-05 | 2064.02 | 764.02 | 1300.00 | 280800.00 |
| 25 | 2027-06 | 2060.50 | 760.50 | 1300.00 | 279500.00 |
| 26 | 2027-07 | 2056.98 | 756.98 | 1300.00 | 278200.00 |
| 27 | 2027-08 | 2053.46 | 753.46 | 1300.00 | 276900.00 |
| 28 | 2027-09 | 2049.94 | 749.94 | 1300.00 | 275600.00 |
| 29 | 2027-10 | 2046.42 | 746.42 | 1300.00 | 274300.00 |
| 30 | 2027-11 | 2042.90 | 742.90 | 1300.00 | 273000.00 |
| 31 | 2027-12 | 2039.38 | 739.38 | 1300.00 | 271700.00 |
| 32 | 2028-01 | 2035.85 | 735.85 | 1300.00 | 270400.00 |
| 33 | 2028-02 | 2032.33 | 732.33 | 1300.00 | 269100.00 |
| 34 | 2028-03 | 2028.81 | 728.81 | 1300.00 | 267800.00 |
| 35 | 2028-04 | 2025.29 | 725.29 | 1300.00 | 266500.00 |
| 36 | 2028-05 | 2021.77 | 721.77 | 1300.00 | 265200.00 |
| 37 | 2028-06 | 2018.25 | 718.25 | 1300.00 | 263900.00 |
| 38 | 2028-07 | 2014.73 | 714.73 | 1300.00 | 262600.00 |
| 39 | 2028-08 | 2011.21 | 711.21 | 1300.00 | 261300.00 |
| 40 | 2028-09 | 2007.69 | 707.69 | 1300.00 | 260000.00 |
| 41 | 2028-10 | 2004.17 | 704.17 | 1300.00 | 258700.00 |
| 42 | 2028-11 | 2000.65 | 700.65 | 1300.00 | 257400.00 |
| 43 | 2028-12 | 1997.13 | 697.13 | 1300.00 | 256100.00 |
| 44 | 2029-01 | 1993.60 | 693.60 | 1300.00 | 254800.00 |
| 45 | 2029-02 | 1990.08 | 690.08 | 1300.00 | 253500.00 |
| 46 | 2029-03 | 1986.56 | 686.56 | 1300.00 | 252200.00 |
| 47 | 2029-04 | 1983.04 | 683.04 | 1300.00 | 250900.00 |
| 48 | 2029-05 | 1979.52 | 679.52 | 1300.00 | 249600.00 |
| 49 | 2029-06 | 1976.00 | 676.00 | 1300.00 | 248300.00 |
| 50 | 2029-07 | 1972.48 | 672.48 | 1300.00 | 247000.00 |
| 51 | 2029-08 | 1968.96 | 668.96 | 1300.00 | 245700.00 |
| 52 | 2029-09 | 1965.44 | 665.44 | 1300.00 | 244400.00 |
| 53 | 2029-10 | 1961.92 | 661.92 | 1300.00 | 243100.00 |
| 54 | 2029-11 | 1958.40 | 658.40 | 1300.00 | 241800.00 |
| 55 | 2029-12 | 1954.88 | 654.88 | 1300.00 | 240500.00 |
| 56 | 2030-01 | 1951.35 | 651.35 | 1300.00 | 239200.00 |
| 57 | 2030-02 | 1947.83 | 647.83 | 1300.00 | 237900.00 |
| 58 | 2030-03 | 1944.31 | 644.31 | 1300.00 | 236600.00 |
| 59 | 2030-04 | 1940.79 | 640.79 | 1300.00 | 235300.00 |
| 60 | 2030-05 | 1937.27 | 637.27 | 1300.00 | 234000.00 |
| 61 | 2030-06 | 1933.75 | 633.75 | 1300.00 | 232700.00 |
| 62 | 2030-07 | 1930.23 | 630.23 | 1300.00 | 231400.00 |
| 63 | 2030-08 | 1926.71 | 626.71 | 1300.00 | 230100.00 |
| 64 | 2030-09 | 1923.19 | 623.19 | 1300.00 | 228800.00 |
| 65 | 2030-10 | 1919.67 | 619.67 | 1300.00 | 227500.00 |
| 66 | 2030-11 | 1916.15 | 616.15 | 1300.00 | 226200.00 |
| 67 | 2030-12 | 1912.63 | 612.63 | 1300.00 | 224900.00 |
| 68 | 2031-01 | 1909.10 | 609.10 | 1300.00 | 223600.00 |
| 69 | 2031-02 | 1905.58 | 605.58 | 1300.00 | 222300.00 |
| 70 | 2031-03 | 1902.06 | 602.06 | 1300.00 | 221000.00 |
| 71 | 2031-04 | 1898.54 | 598.54 | 1300.00 | 219700.00 |
| 72 | 2031-05 | 1895.02 | 595.02 | 1300.00 | 218400.00 |
| 73 | 2031-06 | 1891.50 | 591.50 | 1300.00 | 217100.00 |
| 74 | 2031-07 | 1887.98 | 587.98 | 1300.00 | 215800.00 |
| 75 | 2031-08 | 1884.46 | 584.46 | 1300.00 | 214500.00 |
| 76 | 2031-09 | 1880.94 | 580.94 | 1300.00 | 213200.00 |
| 77 | 2031-10 | 1877.42 | 577.42 | 1300.00 | 211900.00 |
| 78 | 2031-11 | 1873.90 | 573.90 | 1300.00 | 210600.00 |
| 79 | 2031-12 | 1870.38 | 570.38 | 1300.00 | 209300.00 |
| 80 | 2032-01 | 1866.85 | 566.85 | 1300.00 | 208000.00 |
| 81 | 2032-02 | 1863.33 | 563.33 | 1300.00 | 206700.00 |
| 82 | 2032-03 | 1859.81 | 559.81 | 1300.00 | 205400.00 |
| 83 | 2032-04 | 1856.29 | 556.29 | 1300.00 | 204100.00 |
| 84 | 2032-05 | 1852.77 | 552.77 | 1300.00 | 202800.00 |
| 85 | 2032-06 | 1849.25 | 549.25 | 1300.00 | 201500.00 |
| 86 | 2032-07 | 1845.73 | 545.73 | 1300.00 | 200200.00 |
| 87 | 2032-08 | 1842.21 | 542.21 | 1300.00 | 198900.00 |
| 88 | 2032-09 | 1838.69 | 538.69 | 1300.00 | 197600.00 |
| 89 | 2032-10 | 1835.17 | 535.17 | 1300.00 | 196300.00 |
| 90 | 2032-11 | 1831.65 | 531.65 | 1300.00 | 195000.00 |
| 91 | 2032-12 | 1828.13 | 528.13 | 1300.00 | 193700.00 |
| 92 | 2033-01 | 1824.60 | 524.60 | 1300.00 | 192400.00 |
| 93 | 2033-02 | 1821.08 | 521.08 | 1300.00 | 191100.00 |
| 94 | 2033-03 | 1817.56 | 517.56 | 1300.00 | 189800.00 |
| 95 | 2033-04 | 1814.04 | 514.04 | 1300.00 | 188500.00 |
| 96 | 2033-05 | 1810.52 | 510.52 | 1300.00 | 187200.00 |
| 97 | 2033-06 | 1807.00 | 507.00 | 1300.00 | 185900.00 |
| 98 | 2033-07 | 1803.48 | 503.48 | 1300.00 | 184600.00 |
| 99 | 2033-08 | 1799.96 | 499.96 | 1300.00 | 183300.00 |
| 100 | 2033-09 | 1796.44 | 496.44 | 1300.00 | 182000.00 |
| 101 | 2033-10 | 1792.92 | 492.92 | 1300.00 | 180700.00 |
| 102 | 2033-11 | 1789.40 | 489.40 | 1300.00 | 179400.00 |
| 103 | 2033-12 | 1785.88 | 485.88 | 1300.00 | 178100.00 |
| 104 | 2034-01 | 1782.35 | 482.35 | 1300.00 | 176800.00 |
| 105 | 2034-02 | 1778.83 | 478.83 | 1300.00 | 175500.00 |
| 106 | 2034-03 | 1775.31 | 475.31 | 1300.00 | 174200.00 |
| 107 | 2034-04 | 1771.79 | 471.79 | 1300.00 | 172900.00 |
| 108 | 2034-05 | 1768.27 | 468.27 | 1300.00 | 171600.00 |
| 109 | 2034-06 | 1764.75 | 464.75 | 1300.00 | 170300.00 |
| 110 | 2034-07 | 1761.23 | 461.23 | 1300.00 | 169000.00 |
| 111 | 2034-08 | 1757.71 | 457.71 | 1300.00 | 167700.00 |
| 112 | 2034-09 | 1754.19 | 454.19 | 1300.00 | 166400.00 |
| 113 | 2034-10 | 1750.67 | 450.67 | 1300.00 | 165100.00 |
| 114 | 2034-11 | 1747.15 | 447.15 | 1300.00 | 163800.00 |
| 115 | 2034-12 | 1743.63 | 443.63 | 1300.00 | 162500.00 |
| 116 | 2035-01 | 1740.10 | 440.10 | 1300.00 | 161200.00 |
| 117 | 2035-02 | 1736.58 | 436.58 | 1300.00 | 159900.00 |
| 118 | 2035-03 | 1733.06 | 433.06 | 1300.00 | 158600.00 |
| 119 | 2035-04 | 1729.54 | 429.54 | 1300.00 | 157300.00 |
| 120 | 2035-05 | 1726.02 | 426.02 | 1300.00 | 156000.00 |
| 121 | 2035-06 | 1722.50 | 422.50 | 1300.00 | 154700.00 |
| 122 | 2035-07 | 1718.98 | 418.98 | 1300.00 | 153400.00 |
| 123 | 2035-08 | 1715.46 | 415.46 | 1300.00 | 152100.00 |
| 124 | 2035-09 | 1711.94 | 411.94 | 1300.00 | 150800.00 |
| 125 | 2035-10 | 1708.42 | 408.42 | 1300.00 | 149500.00 |
| 126 | 2035-11 | 1704.90 | 404.90 | 1300.00 | 148200.00 |
| 127 | 2035-12 | 1701.38 | 401.38 | 1300.00 | 146900.00 |
| 128 | 2036-01 | 1697.85 | 397.85 | 1300.00 | 145600.00 |
| 129 | 2036-02 | 1694.33 | 394.33 | 1300.00 | 144300.00 |
| 130 | 2036-03 | 1690.81 | 390.81 | 1300.00 | 143000.00 |
| 131 | 2036-04 | 1687.29 | 387.29 | 1300.00 | 141700.00 |
| 132 | 2036-05 | 1683.77 | 383.77 | 1300.00 | 140400.00 |
| 133 | 2036-06 | 1680.25 | 380.25 | 1300.00 | 139100.00 |
| 134 | 2036-07 | 1676.73 | 376.73 | 1300.00 | 137800.00 |
| 135 | 2036-08 | 1673.21 | 373.21 | 1300.00 | 136500.00 |
| 136 | 2036-09 | 1669.69 | 369.69 | 1300.00 | 135200.00 |
| 137 | 2036-10 | 1666.17 | 366.17 | 1300.00 | 133900.00 |
| 138 | 2036-11 | 1662.65 | 362.65 | 1300.00 | 132600.00 |
| 139 | 2036-12 | 1659.13 | 359.13 | 1300.00 | 131300.00 |
| 140 | 2037-01 | 1655.60 | 355.60 | 1300.00 | 130000.00 |
| 141 | 2037-02 | 1652.08 | 352.08 | 1300.00 | 128700.00 |
| 142 | 2037-03 | 1648.56 | 348.56 | 1300.00 | 127400.00 |
| 143 | 2037-04 | 1645.04 | 345.04 | 1300.00 | 126100.00 |
| 144 | 2037-05 | 1641.52 | 341.52 | 1300.00 | 124800.00 |
| 145 | 2037-06 | 1638.00 | 338.00 | 1300.00 | 123500.00 |
| 146 | 2037-07 | 1634.48 | 334.48 | 1300.00 | 122200.00 |
| 147 | 2037-08 | 1630.96 | 330.96 | 1300.00 | 120900.00 |
| 148 | 2037-09 | 1627.44 | 327.44 | 1300.00 | 119600.00 |
| 149 | 2037-10 | 1623.92 | 323.92 | 1300.00 | 118300.00 |
| 150 | 2037-11 | 1620.40 | 320.40 | 1300.00 | 117000.00 |
| 151 | 2037-12 | 1616.88 | 316.88 | 1300.00 | 115700.00 |
| 152 | 2038-01 | 1613.35 | 313.35 | 1300.00 | 114400.00 |
| 153 | 2038-02 | 1609.83 | 309.83 | 1300.00 | 113100.00 |
| 154 | 2038-03 | 1606.31 | 306.31 | 1300.00 | 111800.00 |
| 155 | 2038-04 | 1602.79 | 302.79 | 1300.00 | 110500.00 |
| 156 | 2038-05 | 1599.27 | 299.27 | 1300.00 | 109200.00 |
| 157 | 2038-06 | 1595.75 | 295.75 | 1300.00 | 107900.00 |
| 158 | 2038-07 | 1592.23 | 292.23 | 1300.00 | 106600.00 |
| 159 | 2038-08 | 1588.71 | 288.71 | 1300.00 | 105300.00 |
| 160 | 2038-09 | 1585.19 | 285.19 | 1300.00 | 104000.00 |
| 161 | 2038-10 | 1581.67 | 281.67 | 1300.00 | 102700.00 |
| 162 | 2038-11 | 1578.15 | 278.15 | 1300.00 | 101400.00 |
| 163 | 2038-12 | 1574.63 | 274.63 | 1300.00 | 100100.00 |
| 164 | 2039-01 | 1571.10 | 271.10 | 1300.00 | 98800.00 |
| 165 | 2039-02 | 1567.58 | 267.58 | 1300.00 | 97500.00 |
| 166 | 2039-03 | 1564.06 | 264.06 | 1300.00 | 96200.00 |
| 167 | 2039-04 | 1560.54 | 260.54 | 1300.00 | 94900.00 |
| 168 | 2039-05 | 1557.02 | 257.02 | 1300.00 | 93600.00 |
| 169 | 2039-06 | 1553.50 | 253.50 | 1300.00 | 92300.00 |
| 170 | 2039-07 | 1549.98 | 249.98 | 1300.00 | 91000.00 |
| 171 | 2039-08 | 1546.46 | 246.46 | 1300.00 | 89700.00 |
| 172 | 2039-09 | 1542.94 | 242.94 | 1300.00 | 88400.00 |
| 173 | 2039-10 | 1539.42 | 239.42 | 1300.00 | 87100.00 |
| 174 | 2039-11 | 1535.90 | 235.90 | 1300.00 | 85800.00 |
| 175 | 2039-12 | 1532.38 | 232.38 | 1300.00 | 84500.00 |
| 176 | 2040-01 | 1528.85 | 228.85 | 1300.00 | 83200.00 |
| 177 | 2040-02 | 1525.33 | 225.33 | 1300.00 | 81900.00 |
| 178 | 2040-03 | 1521.81 | 221.81 | 1300.00 | 80600.00 |
| 179 | 2040-04 | 1518.29 | 218.29 | 1300.00 | 79300.00 |
| 180 | 2040-05 | 1514.77 | 214.77 | 1300.00 | 78000.00 |
| 181 | 2040-06 | 1511.25 | 211.25 | 1300.00 | 76700.00 |
| 182 | 2040-07 | 1507.73 | 207.73 | 1300.00 | 75400.00 |
| 183 | 2040-08 | 1504.21 | 204.21 | 1300.00 | 74100.00 |
| 184 | 2040-09 | 1500.69 | 200.69 | 1300.00 | 72800.00 |
| 185 | 2040-10 | 1497.17 | 197.17 | 1300.00 | 71500.00 |
| 186 | 2040-11 | 1493.65 | 193.65 | 1300.00 | 70200.00 |
| 187 | 2040-12 | 1490.13 | 190.13 | 1300.00 | 68900.00 |
| 188 | 2041-01 | 1486.60 | 186.60 | 1300.00 | 67600.00 |
| 189 | 2041-02 | 1483.08 | 183.08 | 1300.00 | 66300.00 |
| 190 | 2041-03 | 1479.56 | 179.56 | 1300.00 | 65000.00 |
| 191 | 2041-04 | 1476.04 | 176.04 | 1300.00 | 63700.00 |
| 192 | 2041-05 | 1472.52 | 172.52 | 1300.00 | 62400.00 |
| 193 | 2041-06 | 1469.00 | 169.00 | 1300.00 | 61100.00 |
| 194 | 2041-07 | 1465.48 | 165.48 | 1300.00 | 59800.00 |
| 195 | 2041-08 | 1461.96 | 161.96 | 1300.00 | 58500.00 |
| 196 | 2041-09 | 1458.44 | 158.44 | 1300.00 | 57200.00 |
| 197 | 2041-10 | 1454.92 | 154.92 | 1300.00 | 55900.00 |
| 198 | 2041-11 | 1451.40 | 151.40 | 1300.00 | 54600.00 |
| 199 | 2041-12 | 1447.88 | 147.88 | 1300.00 | 53300.00 |
| 200 | 2042-01 | 1444.35 | 144.35 | 1300.00 | 52000.00 |
| 201 | 2042-02 | 1440.83 | 140.83 | 1300.00 | 50700.00 |
| 202 | 2042-03 | 1437.31 | 137.31 | 1300.00 | 49400.00 |
| 203 | 2042-04 | 1433.79 | 133.79 | 1300.00 | 48100.00 |
| 204 | 2042-05 | 1430.27 | 130.27 | 1300.00 | 46800.00 |
| 205 | 2042-06 | 1426.75 | 126.75 | 1300.00 | 45500.00 |
| 206 | 2042-07 | 1423.23 | 123.23 | 1300.00 | 44200.00 |
| 207 | 2042-08 | 1419.71 | 119.71 | 1300.00 | 42900.00 |
| 208 | 2042-09 | 1416.19 | 116.19 | 1300.00 | 41600.00 |
| 209 | 2042-10 | 1412.67 | 112.67 | 1300.00 | 40300.00 |
| 210 | 2042-11 | 1409.15 | 109.15 | 1300.00 | 39000.00 |
| 211 | 2042-12 | 1405.63 | 105.63 | 1300.00 | 37700.00 |
| 212 | 2043-01 | 1402.10 | 102.10 | 1300.00 | 36400.00 |
| 213 | 2043-02 | 1398.58 | 98.58 | 1300.00 | 35100.00 |
| 214 | 2043-03 | 1395.06 | 95.06 | 1300.00 | 33800.00 |
| 215 | 2043-04 | 1391.54 | 91.54 | 1300.00 | 32500.00 |
| 216 | 2043-05 | 1388.02 | 88.02 | 1300.00 | 31200.00 |
| 217 | 2043-06 | 1384.50 | 84.50 | 1300.00 | 29900.00 |
| 218 | 2043-07 | 1380.98 | 80.98 | 1300.00 | 28600.00 |
| 219 | 2043-08 | 1377.46 | 77.46 | 1300.00 | 27300.00 |
| 220 | 2043-09 | 1373.94 | 73.94 | 1300.00 | 26000.00 |
| 221 | 2043-10 | 1370.42 | 70.42 | 1300.00 | 24700.00 |
| 222 | 2043-11 | 1366.90 | 66.90 | 1300.00 | 23400.00 |
| 223 | 2043-12 | 1363.38 | 63.38 | 1300.00 | 22100.00 |
| 224 | 2044-01 | 1359.85 | 59.85 | 1300.00 | 20800.00 |
| 225 | 2044-02 | 1356.33 | 56.33 | 1300.00 | 19500.00 |
| 226 | 2044-03 | 1352.81 | 52.81 | 1300.00 | 18200.00 |
| 227 | 2044-04 | 1349.29 | 49.29 | 1300.00 | 16900.00 |
| 228 | 2044-05 | 1345.77 | 45.77 | 1300.00 | 15600.00 |
| 229 | 2044-06 | 1342.25 | 42.25 | 1300.00 | 14300.00 |
| 230 | 2044-07 | 1338.73 | 38.73 | 1300.00 | 13000.00 |
| 231 | 2044-08 | 1335.21 | 35.21 | 1300.00 | 11700.00 |
| 232 | 2044-09 | 1331.69 | 31.69 | 1300.00 | 10400.00 |
| 233 | 2044-10 | 1328.17 | 28.17 | 1300.00 | 9100.00 |
| 234 | 2044-11 | 1324.65 | 24.65 | 1300.00 | 7800.00 |
| 235 | 2044-12 | 1321.13 | 21.13 | 1300.00 | 6500.00 |
| 236 | 2045-01 | 1317.60 | 17.60 | 1300.00 | 5200.00 |
| 237 | 2045-02 | 1314.08 | 14.08 | 1300.00 | 3900.00 |
| 238 | 2045-03 | 1310.56 | 10.56 | 1300.00 | 2600.00 |
| 239 | 2045-04 | 1307.04 | 7.04 | 1300.00 | 1300.00 |
| 240 | 2045-05 | 1303.52 | 3.52 | 1300.00 | 0.00 |