贷款24.42万（公积金贷款）房贷，还款14年6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：24.42万
还款月数：14年6个月
每月还款：1686元
利息总额：4.92万
本息合计：29.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 1686.00 | 529.07 | 1156.92 | 243030.51 |
| 2 | 2025-08 | 1686.00 | 526.57 | 1159.43 | 241871.08 |
| 3 | 2025-09 | 1686.00 | 524.05 | 1161.94 | 240709.13 |
| 4 | 2025-10 | 1686.00 | 521.54 | 1164.46 | 239544.67 |
| 5 | 2025-11 | 1686.00 | 519.01 | 1166.98 | 238377.69 |
| 6 | 2025-12 | 1686.00 | 516.48 | 1169.51 | 237208.18 |
| 7 | 2026-01 | 1686.00 | 513.95 | 1172.05 | 236036.13 |
| 8 | 2026-02 | 1686.00 | 511.41 | 1174.59 | 234861.55 |
| 9 | 2026-03 | 1686.00 | 508.87 | 1177.13 | 233684.42 |
| 10 | 2026-04 | 1686.00 | 506.32 | 1179.68 | 232504.74 |
| 11 | 2026-05 | 1686.00 | 503.76 | 1182.24 | 231322.50 |
| 12 | 2026-06 | 1686.00 | 501.20 | 1184.80 | 230137.70 |
| 13 | 2026-07 | 1686.00 | 498.63 | 1187.37 | 228950.34 |
| 14 | 2026-08 | 1686.00 | 496.06 | 1189.94 | 227760.40 |
| 15 | 2026-09 | 1686.00 | 493.48 | 1192.52 | 226567.88 |
| 16 | 2026-10 | 1686.00 | 490.90 | 1195.10 | 225372.78 |
| 17 | 2026-11 | 1686.00 | 488.31 | 1197.69 | 224175.09 |
| 18 | 2026-12 | 1686.00 | 485.71 | 1200.28 | 222974.81 |
| 19 | 2027-01 | 1686.00 | 483.11 | 1202.88 | 221771.92 |
| 20 | 2027-02 | 1686.00 | 480.51 | 1205.49 | 220566.43 |
| 21 | 2027-03 | 1686.00 | 477.89 | 1208.10 | 219358.33 |
| 22 | 2027-04 | 1686.00 | 475.28 | 1210.72 | 218147.61 |
| 23 | 2027-05 | 1686.00 | 472.65 | 1213.34 | 216934.27 |
| 24 | 2027-06 | 1686.00 | 470.02 | 1215.97 | 215718.29 |
| 25 | 2027-07 | 1686.00 | 467.39 | 1218.61 | 214499.69 |
| 26 | 2027-08 | 1686.00 | 464.75 | 1221.25 | 213278.44 |
| 27 | 2027-09 | 1686.00 | 462.10 | 1223.89 | 212054.55 |
| 28 | 2027-10 | 1686.00 | 459.45 | 1226.55 | 210828.00 |
| 29 | 2027-11 | 1686.00 | 456.79 | 1229.20 | 209598.80 |
| 30 | 2027-12 | 1686.00 | 454.13 | 1231.87 | 208366.93 |
| 31 | 2028-01 | 1686.00 | 451.46 | 1234.54 | 207132.40 |
| 32 | 2028-02 | 1686.00 | 448.79 | 1237.21 | 205895.19 |
| 33 | 2028-03 | 1686.00 | 446.11 | 1239.89 | 204655.30 |
| 34 | 2028-04 | 1686.00 | 443.42 | 1242.58 | 203412.72 |
| 35 | 2028-05 | 1686.00 | 440.73 | 1245.27 | 202167.45 |
| 36 | 2028-06 | 1686.00 | 438.03 | 1247.97 | 200919.48 |
| 37 | 2028-07 | 1686.00 | 435.33 | 1250.67 | 199668.81 |
| 38 | 2028-08 | 1686.00 | 432.62 | 1253.38 | 198415.43 |
| 39 | 2028-09 | 1686.00 | 429.90 | 1256.10 | 197159.33 |
| 40 | 2028-10 | 1686.00 | 427.18 | 1258.82 | 195900.52 |
| 41 | 2028-11 | 1686.00 | 424.45 | 1261.55 | 194638.97 |
| 42 | 2028-12 | 1686.00 | 421.72 | 1264.28 | 193374.69 |
| 43 | 2029-01 | 1686.00 | 418.98 | 1267.02 | 192107.67 |
| 44 | 2029-02 | 1686.00 | 416.23 | 1269.76 | 190837.91 |
| 45 | 2029-03 | 1686.00 | 413.48 | 1272.51 | 189565.39 |
| 46 | 2029-04 | 1686.00 | 410.73 | 1275.27 | 188290.12 |
| 47 | 2029-05 | 1686.00 | 407.96 | 1278.03 | 187012.09 |
| 48 | 2029-06 | 1686.00 | 405.19 | 1280.80 | 185731.28 |
| 49 | 2029-07 | 1686.00 | 402.42 | 1283.58 | 184447.70 |
| 50 | 2029-08 | 1686.00 | 399.64 | 1286.36 | 183161.34 |
| 51 | 2029-09 | 1686.00 | 396.85 | 1289.15 | 181872.20 |
| 52 | 2029-10 | 1686.00 | 394.06 | 1291.94 | 180580.26 |
| 53 | 2029-11 | 1686.00 | 391.26 | 1294.74 | 179285.52 |
| 54 | 2029-12 | 1686.00 | 388.45 | 1297.54 | 177987.97 |
| 55 | 2030-01 | 1686.00 | 385.64 | 1300.36 | 176687.62 |
| 56 | 2030-02 | 1686.00 | 382.82 | 1303.17 | 175384.44 |
| 57 | 2030-03 | 1686.00 | 380.00 | 1306.00 | 174078.45 |
| 58 | 2030-04 | 1686.00 | 377.17 | 1308.83 | 172769.62 |
| 59 | 2030-05 | 1686.00 | 374.33 | 1311.66 | 171457.96 |
| 60 | 2030-06 | 1686.00 | 371.49 | 1314.50 | 170143.45 |
| 61 | 2030-07 | 1686.00 | 368.64 | 1317.35 | 168826.10 |
| 62 | 2030-08 | 1686.00 | 365.79 | 1320.21 | 167505.89 |
| 63 | 2030-09 | 1686.00 | 362.93 | 1323.07 | 166182.82 |
| 64 | 2030-10 | 1686.00 | 360.06 | 1325.93 | 164856.89 |
| 65 | 2030-11 | 1686.00 | 357.19 | 1328.81 | 163528.08 |
| 66 | 2030-12 | 1686.00 | 354.31 | 1331.69 | 162196.40 |
| 67 | 2031-01 | 1686.00 | 351.43 | 1334.57 | 160861.83 |
| 68 | 2031-02 | 1686.00 | 348.53 | 1337.46 | 159524.36 |
| 69 | 2031-03 | 1686.00 | 345.64 | 1340.36 | 158184.00 |
| 70 | 2031-04 | 1686.00 | 342.73 | 1343.26 | 156840.74 |
| 71 | 2031-05 | 1686.00 | 339.82 | 1346.18 | 155494.56 |
| 72 | 2031-06 | 1686.00 | 336.90 | 1349.09 | 154145.47 |
| 73 | 2031-07 | 1686.00 | 333.98 | 1352.01 | 152793.46 |
| 74 | 2031-08 | 1686.00 | 331.05 | 1354.94 | 151438.51 |
| 75 | 2031-09 | 1686.00 | 328.12 | 1357.88 | 150080.63 |
| 76 | 2031-10 | 1686.00 | 325.17 | 1360.82 | 148719.81 |
| 77 | 2031-11 | 1686.00 | 322.23 | 1363.77 | 147356.04 |
| 78 | 2031-12 | 1686.00 | 319.27 | 1366.73 | 145989.31 |
| 79 | 2032-01 | 1686.00 | 316.31 | 1369.69 | 144619.63 |
| 80 | 2032-02 | 1686.00 | 313.34 | 1372.65 | 143246.97 |
| 81 | 2032-03 | 1686.00 | 310.37 | 1375.63 | 141871.34 |
| 82 | 2032-04 | 1686.00 | 307.39 | 1378.61 | 140492.74 |
| 83 | 2032-05 | 1686.00 | 304.40 | 1381.60 | 139111.14 |
| 84 | 2032-06 | 1686.00 | 301.41 | 1384.59 | 137726.55 |
| 85 | 2032-07 | 1686.00 | 298.41 | 1387.59 | 136338.96 |
| 86 | 2032-08 | 1686.00 | 295.40 | 1390.60 | 134948.37 |
| 87 | 2032-09 | 1686.00 | 292.39 | 1393.61 | 133554.76 |
| 88 | 2032-10 | 1686.00 | 289.37 | 1396.63 | 132158.13 |
| 89 | 2032-11 | 1686.00 | 286.34 | 1399.65 | 130758.47 |
| 90 | 2032-12 | 1686.00 | 283.31 | 1402.69 | 129355.79 |
| 91 | 2033-01 | 1686.00 | 280.27 | 1405.73 | 127950.06 |
| 92 | 2033-02 | 1686.00 | 277.23 | 1408.77 | 126541.29 |
| 93 | 2033-03 | 1686.00 | 274.17 | 1411.82 | 125129.47 |
| 94 | 2033-04 | 1686.00 | 271.11 | 1414.88 | 123714.58 |
| 95 | 2033-05 | 1686.00 | 268.05 | 1417.95 | 122296.63 |
| 96 | 2033-06 | 1686.00 | 264.98 | 1421.02 | 120875.61 |
| 97 | 2033-07 | 1686.00 | 261.90 | 1424.10 | 119451.51 |
| 98 | 2033-08 | 1686.00 | 258.81 | 1427.19 | 118024.33 |
| 99 | 2033-09 | 1686.00 | 255.72 | 1430.28 | 116594.05 |
| 100 | 2033-10 | 1686.00 | 252.62 | 1433.38 | 115160.67 |
| 101 | 2033-11 | 1686.00 | 249.51 | 1436.48 | 113724.19 |
| 102 | 2033-12 | 1686.00 | 246.40 | 1439.59 | 112284.60 |
| 103 | 2034-01 | 1686.00 | 243.28 | 1442.71 | 110841.88 |
| 104 | 2034-02 | 1686.00 | 240.16 | 1445.84 | 109396.05 |
| 105 | 2034-03 | 1686.00 | 237.02 | 1448.97 | 107947.07 |
| 106 | 2034-04 | 1686.00 | 233.89 | 1452.11 | 106494.96 |
| 107 | 2034-05 | 1686.00 | 230.74 | 1455.26 | 105039.70 |
| 108 | 2034-06 | 1686.00 | 227.59 | 1458.41 | 103581.29 |
| 109 | 2034-07 | 1686.00 | 224.43 | 1461.57 | 102119.72 |
| 110 | 2034-08 | 1686.00 | 221.26 | 1464.74 | 100654.99 |
| 111 | 2034-09 | 1686.00 | 218.09 | 1467.91 | 99187.07 |
| 112 | 2034-10 | 1686.00 | 214.91 | 1471.09 | 97715.98 |
| 113 | 2034-11 | 1686.00 | 211.72 | 1474.28 | 96241.70 |
| 114 | 2034-12 | 1686.00 | 208.52 | 1477.47 | 94764.23 |
| 115 | 2035-01 | 1686.00 | 205.32 | 1480.67 | 93283.56 |
| 116 | 2035-02 | 1686.00 | 202.11 | 1483.88 | 91799.67 |
| 117 | 2035-03 | 1686.00 | 198.90 | 1487.10 | 90312.58 |
| 118 | 2035-04 | 1686.00 | 195.68 | 1490.32 | 88822.26 |
| 119 | 2035-05 | 1686.00 | 192.45 | 1493.55 | 87328.71 |
| 120 | 2035-06 | 1686.00 | 189.21 | 1496.78 | 85831.92 |
| 121 | 2035-07 | 1686.00 | 185.97 | 1500.03 | 84331.90 |
| 122 | 2035-08 | 1686.00 | 182.72 | 1503.28 | 82828.62 |
| 123 | 2035-09 | 1686.00 | 179.46 | 1506.53 | 81322.08 |
| 124 | 2035-10 | 1686.00 | 176.20 | 1509.80 | 79812.28 |
| 125 | 2035-11 | 1686.00 | 172.93 | 1513.07 | 78299.21 |
| 126 | 2035-12 | 1686.00 | 169.65 | 1516.35 | 76782.87 |
| 127 | 2036-01 | 1686.00 | 166.36 | 1519.63 | 75263.23 |
| 128 | 2036-02 | 1686.00 | 163.07 | 1522.93 | 73740.31 |
| 129 | 2036-03 | 1686.00 | 159.77 | 1526.23 | 72214.08 |
| 130 | 2036-04 | 1686.00 | 156.46 | 1529.53 | 70684.55 |
| 131 | 2036-05 | 1686.00 | 153.15 | 1532.85 | 69151.70 |
| 132 | 2036-06 | 1686.00 | 149.83 | 1536.17 | 67615.53 |
| 133 | 2036-07 | 1686.00 | 146.50 | 1539.50 | 66076.04 |
| 134 | 2036-08 | 1686.00 | 143.16 | 1542.83 | 64533.20 |
| 135 | 2036-09 | 1686.00 | 139.82 | 1546.17 | 62987.03 |
| 136 | 2036-10 | 1686.00 | 136.47 | 1549.52 | 61437.50 |
| 137 | 2036-11 | 1686.00 | 133.11 | 1552.88 | 59884.62 |
| 138 | 2036-12 | 1686.00 | 129.75 | 1556.25 | 58328.37 |
| 139 | 2037-01 | 1686.00 | 126.38 | 1559.62 | 56768.76 |
| 140 | 2037-02 | 1686.00 | 123.00 | 1563.00 | 55205.76 |
| 141 | 2037-03 | 1686.00 | 119.61 | 1566.38 | 53639.37 |
| 142 | 2037-04 | 1686.00 | 116.22 | 1569.78 | 52069.60 |
| 143 | 2037-05 | 1686.00 | 112.82 | 1573.18 | 50496.42 |
| 144 | 2037-06 | 1686.00 | 109.41 | 1576.59 | 48919.83 |
| 145 | 2037-07 | 1686.00 | 105.99 | 1580.00 | 47339.82 |
| 146 | 2037-08 | 1686.00 | 102.57 | 1583.43 | 45756.40 |
| 147 | 2037-09 | 1686.00 | 99.14 | 1586.86 | 44169.54 |
| 148 | 2037-10 | 1686.00 | 95.70 | 1590.30 | 42579.24 |
| 149 | 2037-11 | 1686.00 | 92.26 | 1593.74 | 40985.50 |
| 150 | 2037-12 | 1686.00 | 88.80 | 1597.19 | 39388.31 |
| 151 | 2038-01 | 1686.00 | 85.34 | 1600.66 | 37787.65 |
| 152 | 2038-02 | 1686.00 | 81.87 | 1604.12 | 36183.53 |
| 153 | 2038-03 | 1686.00 | 78.40 | 1607.60 | 34575.93 |
| 154 | 2038-04 | 1686.00 | 74.91 | 1611.08 | 32964.85 |
| 155 | 2038-05 | 1686.00 | 71.42 | 1614.57 | 31350.27 |
| 156 | 2038-06 | 1686.00 | 67.93 | 1618.07 | 29732.20 |
| 157 | 2038-07 | 1686.00 | 64.42 | 1621.58 | 28110.62 |
| 158 | 2038-08 | 1686.00 | 60.91 | 1625.09 | 26485.53 |
| 159 | 2038-09 | 1686.00 | 57.39 | 1628.61 | 24856.92 |
| 160 | 2038-10 | 1686.00 | 53.86 | 1632.14 | 23224.78 |
| 161 | 2038-11 | 1686.00 | 50.32 | 1635.68 | 21589.11 |
| 162 | 2038-12 | 1686.00 | 46.78 | 1639.22 | 19949.89 |
| 163 | 2039-01 | 1686.00 | 43.22 | 1642.77 | 18307.11 |
| 164 | 2039-02 | 1686.00 | 39.67 | 1646.33 | 16660.78 |
| 165 | 2039-03 | 1686.00 | 36.10 | 1649.90 | 15010.88 |
| 166 | 2039-04 | 1686.00 | 32.52 | 1653.47 | 13357.41 |
| 167 | 2039-05 | 1686.00 | 28.94 | 1657.06 | 11700.36 |
| 168 | 2039-06 | 1686.00 | 25.35 | 1660.65 | 10039.71 |
| 169 | 2039-07 | 1686.00 | 21.75 | 1664.24 | 8375.46 |
| 170 | 2039-08 | 1686.00 | 18.15 | 1667.85 | 6707.61 |
| 171 | 2039-09 | 1686.00 | 14.53 | 1671.46 | 5036.15 |
| 172 | 2039-10 | 1686.00 | 10.91 | 1675.09 | 3361.07 |
| 173 | 2039-11 | 1686.00 | 7.28 | 1678.71 | 1682.35 |
| 174 | 2039-12 | 1686.00 | 3.65 | 1682.35 | 0.00 |
等额本金还款方式：
贷款总额：24.42万
还款月数：14年6个月
首月还款：1932.45元
每月递减：3.04元
利息总额：4.63万
本息合计：29.05万
节省利息：2882.15元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 1932.45 | 529.07 | 1403.38 | 242784.05 |
| 2 | 2025-08 | 1929.41 | 526.03 | 1403.38 | 241380.68 |
| 3 | 2025-09 | 1926.37 | 522.99 | 1403.38 | 239977.30 |
| 4 | 2025-10 | 1923.33 | 519.95 | 1403.38 | 238573.93 |
| 5 | 2025-11 | 1920.29 | 516.91 | 1403.38 | 237170.55 |
| 6 | 2025-12 | 1917.25 | 513.87 | 1403.38 | 235767.17 |
| 7 | 2026-01 | 1914.20 | 510.83 | 1403.38 | 234363.80 |
| 8 | 2026-02 | 1911.16 | 507.79 | 1403.38 | 232960.42 |
| 9 | 2026-03 | 1908.12 | 504.75 | 1403.38 | 231557.05 |
| 10 | 2026-04 | 1905.08 | 501.71 | 1403.38 | 230153.67 |
| 11 | 2026-05 | 1902.04 | 498.67 | 1403.38 | 228750.29 |
| 12 | 2026-06 | 1899.00 | 495.63 | 1403.38 | 227346.92 |
| 13 | 2026-07 | 1895.96 | 492.58 | 1403.38 | 225943.54 |
| 14 | 2026-08 | 1892.92 | 489.54 | 1403.38 | 224540.17 |
| 15 | 2026-09 | 1889.88 | 486.50 | 1403.38 | 223136.79 |
| 16 | 2026-10 | 1886.84 | 483.46 | 1403.38 | 221733.41 |
| 17 | 2026-11 | 1883.80 | 480.42 | 1403.38 | 220330.04 |
| 18 | 2026-12 | 1880.76 | 477.38 | 1403.38 | 218926.66 |
| 19 | 2027-01 | 1877.72 | 474.34 | 1403.38 | 217523.29 |
| 20 | 2027-02 | 1874.68 | 471.30 | 1403.38 | 216119.91 |
| 21 | 2027-03 | 1871.64 | 468.26 | 1403.38 | 214716.53 |
| 22 | 2027-04 | 1868.60 | 465.22 | 1403.38 | 213313.16 |
| 23 | 2027-05 | 1865.55 | 462.18 | 1403.38 | 211909.78 |
| 24 | 2027-06 | 1862.51 | 459.14 | 1403.38 | 210506.41 |
| 25 | 2027-07 | 1859.47 | 456.10 | 1403.38 | 209103.03 |
| 26 | 2027-08 | 1856.43 | 453.06 | 1403.38 | 207699.65 |
| 27 | 2027-09 | 1853.39 | 450.02 | 1403.38 | 206296.28 |
| 28 | 2027-10 | 1850.35 | 446.98 | 1403.38 | 204892.90 |
| 29 | 2027-11 | 1847.31 | 443.93 | 1403.38 | 203489.52 |
| 30 | 2027-12 | 1844.27 | 440.89 | 1403.38 | 202086.15 |
| 31 | 2028-01 | 1841.23 | 437.85 | 1403.38 | 200682.77 |
| 32 | 2028-02 | 1838.19 | 434.81 | 1403.38 | 199279.40 |
| 33 | 2028-03 | 1835.15 | 431.77 | 1403.38 | 197876.02 |
| 34 | 2028-04 | 1832.11 | 428.73 | 1403.38 | 196472.64 |
| 35 | 2028-05 | 1829.07 | 425.69 | 1403.38 | 195069.27 |
| 36 | 2028-06 | 1826.03 | 422.65 | 1403.38 | 193665.89 |
| 37 | 2028-07 | 1822.99 | 419.61 | 1403.38 | 192262.52 |
| 38 | 2028-08 | 1819.94 | 416.57 | 1403.38 | 190859.14 |
| 39 | 2028-09 | 1816.90 | 413.53 | 1403.38 | 189455.76 |
| 40 | 2028-10 | 1813.86 | 410.49 | 1403.38 | 188052.39 |
| 41 | 2028-11 | 1810.82 | 407.45 | 1403.38 | 186649.01 |
| 42 | 2028-12 | 1807.78 | 404.41 | 1403.38 | 185245.64 |
| 43 | 2029-01 | 1804.74 | 401.37 | 1403.38 | 183842.26 |
| 44 | 2029-02 | 1801.70 | 398.32 | 1403.38 | 182438.88 |
| 45 | 2029-03 | 1798.66 | 395.28 | 1403.38 | 181035.51 |
| 46 | 2029-04 | 1795.62 | 392.24 | 1403.38 | 179632.13 |
| 47 | 2029-05 | 1792.58 | 389.20 | 1403.38 | 178228.76 |
| 48 | 2029-06 | 1789.54 | 386.16 | 1403.38 | 176825.38 |
| 49 | 2029-07 | 1786.50 | 383.12 | 1403.38 | 175422.00 |
| 50 | 2029-08 | 1783.46 | 380.08 | 1403.38 | 174018.63 |
| 51 | 2029-09 | 1780.42 | 377.04 | 1403.38 | 172615.25 |
| 52 | 2029-10 | 1777.38 | 374.00 | 1403.38 | 171211.88 |
| 53 | 2029-11 | 1774.34 | 370.96 | 1403.38 | 169808.50 |
| 54 | 2029-12 | 1771.29 | 367.92 | 1403.38 | 168405.12 |
| 55 | 2030-01 | 1768.25 | 364.88 | 1403.38 | 167001.75 |
| 56 | 2030-02 | 1765.21 | 361.84 | 1403.38 | 165598.37 |
| 57 | 2030-03 | 1762.17 | 358.80 | 1403.38 | 164195.00 |
| 58 | 2030-04 | 1759.13 | 355.76 | 1403.38 | 162791.62 |
| 59 | 2030-05 | 1756.09 | 352.72 | 1403.38 | 161388.24 |
| 60 | 2030-06 | 1753.05 | 349.67 | 1403.38 | 159984.87 |
| 61 | 2030-07 | 1750.01 | 346.63 | 1403.38 | 158581.49 |
| 62 | 2030-08 | 1746.97 | 343.59 | 1403.38 | 157178.12 |
| 63 | 2030-09 | 1743.93 | 340.55 | 1403.38 | 155774.74 |
| 64 | 2030-10 | 1740.89 | 337.51 | 1403.38 | 154371.36 |
| 65 | 2030-11 | 1737.85 | 334.47 | 1403.38 | 152967.99 |
| 66 | 2030-12 | 1734.81 | 331.43 | 1403.38 | 151564.61 |
| 67 | 2031-01 | 1731.77 | 328.39 | 1403.38 | 150161.24 |
| 68 | 2031-02 | 1728.73 | 325.35 | 1403.38 | 148757.86 |
| 69 | 2031-03 | 1725.68 | 322.31 | 1403.38 | 147354.48 |
| 70 | 2031-04 | 1722.64 | 319.27 | 1403.38 | 145951.11 |
| 71 | 2031-05 | 1719.60 | 316.23 | 1403.38 | 144547.73 |
| 72 | 2031-06 | 1716.56 | 313.19 | 1403.38 | 143144.36 |
| 73 | 2031-07 | 1713.52 | 310.15 | 1403.38 | 141740.98 |
| 74 | 2031-08 | 1710.48 | 307.11 | 1403.38 | 140337.60 |
| 75 | 2031-09 | 1707.44 | 304.06 | 1403.38 | 138934.23 |
| 76 | 2031-10 | 1704.40 | 301.02 | 1403.38 | 137530.85 |
| 77 | 2031-11 | 1701.36 | 297.98 | 1403.38 | 136127.48 |
| 78 | 2031-12 | 1698.32 | 294.94 | 1403.38 | 134724.10 |
| 79 | 2032-01 | 1695.28 | 291.90 | 1403.38 | 133320.72 |
| 80 | 2032-02 | 1692.24 | 288.86 | 1403.38 | 131917.35 |
| 81 | 2032-03 | 1689.20 | 285.82 | 1403.38 | 130513.97 |
| 82 | 2032-04 | 1686.16 | 282.78 | 1403.38 | 129110.60 |
| 83 | 2032-05 | 1683.12 | 279.74 | 1403.38 | 127707.22 |
| 84 | 2032-06 | 1680.08 | 276.70 | 1403.38 | 126303.84 |
| 85 | 2032-07 | 1677.03 | 273.66 | 1403.38 | 124900.47 |
| 86 | 2032-08 | 1673.99 | 270.62 | 1403.38 | 123497.09 |
| 87 | 2032-09 | 1670.95 | 267.58 | 1403.38 | 122093.71 |
| 88 | 2032-10 | 1667.91 | 264.54 | 1403.38 | 120690.34 |
| 89 | 2032-11 | 1664.87 | 261.50 | 1403.38 | 119286.96 |
| 90 | 2032-12 | 1661.83 | 258.46 | 1403.38 | 117883.59 |
| 91 | 2033-01 | 1658.79 | 255.41 | 1403.38 | 116480.21 |
| 92 | 2033-02 | 1655.75 | 252.37 | 1403.38 | 115076.83 |
| 93 | 2033-03 | 1652.71 | 249.33 | 1403.38 | 113673.46 |
| 94 | 2033-04 | 1649.67 | 246.29 | 1403.38 | 112270.08 |
| 95 | 2033-05 | 1646.63 | 243.25 | 1403.38 | 110866.71 |
| 96 | 2033-06 | 1643.59 | 240.21 | 1403.38 | 109463.33 |
| 97 | 2033-07 | 1640.55 | 237.17 | 1403.38 | 108059.95 |
| 98 | 2033-08 | 1637.51 | 234.13 | 1403.38 | 106656.58 |
| 99 | 2033-09 | 1634.47 | 231.09 | 1403.38 | 105253.20 |
| 100 | 2033-10 | 1631.42 | 228.05 | 1403.38 | 103849.83 |
| 101 | 2033-11 | 1628.38 | 225.01 | 1403.38 | 102446.45 |
| 102 | 2033-12 | 1625.34 | 221.97 | 1403.38 | 101043.07 |
| 103 | 2034-01 | 1622.30 | 218.93 | 1403.38 | 99639.70 |
| 104 | 2034-02 | 1619.26 | 215.89 | 1403.38 | 98236.32 |
| 105 | 2034-03 | 1616.22 | 212.85 | 1403.38 | 96832.95 |
| 106 | 2034-04 | 1613.18 | 209.80 | 1403.38 | 95429.57 |
| 107 | 2034-05 | 1610.14 | 206.76 | 1403.38 | 94026.19 |
| 108 | 2034-06 | 1607.10 | 203.72 | 1403.38 | 92622.82 |
| 109 | 2034-07 | 1604.06 | 200.68 | 1403.38 | 91219.44 |
| 110 | 2034-08 | 1601.02 | 197.64 | 1403.38 | 89816.07 |
| 111 | 2034-09 | 1597.98 | 194.60 | 1403.38 | 88412.69 |
| 112 | 2034-10 | 1594.94 | 191.56 | 1403.38 | 87009.31 |
| 113 | 2034-11 | 1591.90 | 188.52 | 1403.38 | 85605.94 |
| 114 | 2034-12 | 1588.86 | 185.48 | 1403.38 | 84202.56 |
| 115 | 2035-01 | 1585.81 | 182.44 | 1403.38 | 82799.19 |
| 116 | 2035-02 | 1582.77 | 179.40 | 1403.38 | 81395.81 |
| 117 | 2035-03 | 1579.73 | 176.36 | 1403.38 | 79992.43 |
| 118 | 2035-04 | 1576.69 | 173.32 | 1403.38 | 78589.06 |
| 119 | 2035-05 | 1573.65 | 170.28 | 1403.38 | 77185.68 |
| 120 | 2035-06 | 1570.61 | 167.24 | 1403.38 | 75782.31 |
| 121 | 2035-07 | 1567.57 | 164.19 | 1403.38 | 74378.93 |
| 122 | 2035-08 | 1564.53 | 161.15 | 1403.38 | 72975.55 |
| 123 | 2035-09 | 1561.49 | 158.11 | 1403.38 | 71572.18 |
| 124 | 2035-10 | 1558.45 | 155.07 | 1403.38 | 70168.80 |
| 125 | 2035-11 | 1555.41 | 152.03 | 1403.38 | 68765.43 |
| 126 | 2035-12 | 1552.37 | 148.99 | 1403.38 | 67362.05 |
| 127 | 2036-01 | 1549.33 | 145.95 | 1403.38 | 65958.67 |
| 128 | 2036-02 | 1546.29 | 142.91 | 1403.38 | 64555.30 |
| 129 | 2036-03 | 1543.25 | 139.87 | 1403.38 | 63151.92 |
| 130 | 2036-04 | 1540.21 | 136.83 | 1403.38 | 61748.55 |
| 131 | 2036-05 | 1537.16 | 133.79 | 1403.38 | 60345.17 |
| 132 | 2036-06 | 1534.12 | 130.75 | 1403.38 | 58941.79 |
| 133 | 2036-07 | 1531.08 | 127.71 | 1403.38 | 57538.42 |
| 134 | 2036-08 | 1528.04 | 124.67 | 1403.38 | 56135.04 |
| 135 | 2036-09 | 1525.00 | 121.63 | 1403.38 | 54731.67 |
| 136 | 2036-10 | 1521.96 | 118.59 | 1403.38 | 53328.29 |
| 137 | 2036-11 | 1518.92 | 115.54 | 1403.38 | 51924.91 |
| 138 | 2036-12 | 1515.88 | 112.50 | 1403.38 | 50521.54 |
| 139 | 2037-01 | 1512.84 | 109.46 | 1403.38 | 49118.16 |
| 140 | 2037-02 | 1509.80 | 106.42 | 1403.38 | 47714.79 |
| 141 | 2037-03 | 1506.76 | 103.38 | 1403.38 | 46311.41 |
| 142 | 2037-04 | 1503.72 | 100.34 | 1403.38 | 44908.03 |
| 143 | 2037-05 | 1500.68 | 97.30 | 1403.38 | 43504.66 |
| 144 | 2037-06 | 1497.64 | 94.26 | 1403.38 | 42101.28 |
| 145 | 2037-07 | 1494.60 | 91.22 | 1403.38 | 40697.90 |
| 146 | 2037-08 | 1491.55 | 88.18 | 1403.38 | 39294.53 |
| 147 | 2037-09 | 1488.51 | 85.14 | 1403.38 | 37891.15 |
| 148 | 2037-10 | 1485.47 | 82.10 | 1403.38 | 36487.78 |
| 149 | 2037-11 | 1482.43 | 79.06 | 1403.38 | 35084.40 |
| 150 | 2037-12 | 1479.39 | 76.02 | 1403.38 | 33681.02 |
| 151 | 2038-01 | 1476.35 | 72.98 | 1403.38 | 32277.65 |
| 152 | 2038-02 | 1473.31 | 69.93 | 1403.38 | 30874.27 |
| 153 | 2038-03 | 1470.27 | 66.89 | 1403.38 | 29470.90 |
| 154 | 2038-04 | 1467.23 | 63.85 | 1403.38 | 28067.52 |
| 155 | 2038-05 | 1464.19 | 60.81 | 1403.38 | 26664.14 |
| 156 | 2038-06 | 1461.15 | 57.77 | 1403.38 | 25260.77 |
| 157 | 2038-07 | 1458.11 | 54.73 | 1403.38 | 23857.39 |
| 158 | 2038-08 | 1455.07 | 51.69 | 1403.38 | 22454.02 |
| 159 | 2038-09 | 1452.03 | 48.65 | 1403.38 | 21050.64 |
| 160 | 2038-10 | 1448.99 | 45.61 | 1403.38 | 19647.26 |
| 161 | 2038-11 | 1445.95 | 42.57 | 1403.38 | 18243.89 |
| 162 | 2038-12 | 1442.90 | 39.53 | 1403.38 | 16840.51 |
| 163 | 2039-01 | 1439.86 | 36.49 | 1403.38 | 15437.14 |
| 164 | 2039-02 | 1436.82 | 33.45 | 1403.38 | 14033.76 |
| 165 | 2039-03 | 1433.78 | 30.41 | 1403.38 | 12630.38 |
| 166 | 2039-04 | 1430.74 | 27.37 | 1403.38 | 11227.01 |
| 167 | 2039-05 | 1427.70 | 24.33 | 1403.38 | 9823.63 |
| 168 | 2039-06 | 1424.66 | 21.28 | 1403.38 | 8420.26 |
| 169 | 2039-07 | 1421.62 | 18.24 | 1403.38 | 7016.88 |
| 170 | 2039-08 | 1418.58 | 15.20 | 1403.38 | 5613.50 |
| 171 | 2039-09 | 1415.54 | 12.16 | 1403.38 | 4210.13 |
| 172 | 2039-10 | 1412.50 | 9.12 | 1403.38 | 2806.75 |
| 173 | 2039-11 | 1409.46 | 6.08 | 1403.38 | 1403.38 |
| 174 | 2039-12 | 1406.42 | 3.04 | 1403.38 | 0.00 |