贷款21.25万（公积金贷款）房贷，还款16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：21.25万
还款月数：16年
每月还款：1379.52元
利息总额：5.24万
本息合计：26.49万
| 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 | 1379.52 | 504.69 | 874.83 | 211625.17 |
| 2 | 2025-08 | 1379.52 | 502.61 | 876.91 | 210748.26 |
| 3 | 2025-09 | 1379.52 | 500.53 | 878.99 | 209869.27 |
| 4 | 2025-10 | 1379.52 | 498.44 | 881.08 | 208988.19 |
| 5 | 2025-11 | 1379.52 | 496.35 | 883.17 | 208105.02 |
| 6 | 2025-12 | 1379.52 | 494.25 | 885.27 | 207219.75 |
| 7 | 2026-01 | 1379.52 | 492.15 | 887.37 | 206332.38 |
| 8 | 2026-02 | 1379.52 | 490.04 | 889.48 | 205442.90 |
| 9 | 2026-03 | 1379.52 | 487.93 | 891.59 | 204551.31 |
| 10 | 2026-04 | 1379.52 | 485.81 | 893.71 | 203657.60 |
| 11 | 2026-05 | 1379.52 | 483.69 | 895.83 | 202761.77 |
| 12 | 2026-06 | 1379.52 | 481.56 | 897.96 | 201863.81 |
| 13 | 2026-07 | 1379.52 | 479.43 | 900.09 | 200963.72 |
| 14 | 2026-08 | 1379.52 | 477.29 | 902.23 | 200061.49 |
| 15 | 2026-09 | 1379.52 | 475.15 | 904.37 | 199157.12 |
| 16 | 2026-10 | 1379.52 | 473.00 | 906.52 | 198250.60 |
| 17 | 2026-11 | 1379.52 | 470.85 | 908.67 | 197341.93 |
| 18 | 2026-12 | 1379.52 | 468.69 | 910.83 | 196431.10 |
| 19 | 2027-01 | 1379.52 | 466.52 | 912.99 | 195518.11 |
| 20 | 2027-02 | 1379.52 | 464.36 | 915.16 | 194602.94 |
| 21 | 2027-03 | 1379.52 | 462.18 | 917.34 | 193685.61 |
| 22 | 2027-04 | 1379.52 | 460.00 | 919.51 | 192766.09 |
| 23 | 2027-05 | 1379.52 | 457.82 | 921.70 | 191844.39 |
| 24 | 2027-06 | 1379.52 | 455.63 | 923.89 | 190920.51 |
| 25 | 2027-07 | 1379.52 | 453.44 | 926.08 | 189994.43 |
| 26 | 2027-08 | 1379.52 | 451.24 | 928.28 | 189066.14 |
| 27 | 2027-09 | 1379.52 | 449.03 | 930.49 | 188135.66 |
| 28 | 2027-10 | 1379.52 | 446.82 | 932.70 | 187202.96 |
| 29 | 2027-11 | 1379.52 | 444.61 | 934.91 | 186268.05 |
| 30 | 2027-12 | 1379.52 | 442.39 | 937.13 | 185330.92 |
| 31 | 2028-01 | 1379.52 | 440.16 | 939.36 | 184391.56 |
| 32 | 2028-02 | 1379.52 | 437.93 | 941.59 | 183449.98 |
| 33 | 2028-03 | 1379.52 | 435.69 | 943.82 | 182506.15 |
| 34 | 2028-04 | 1379.52 | 433.45 | 946.07 | 181560.09 |
| 35 | 2028-05 | 1379.52 | 431.21 | 948.31 | 180611.77 |
| 36 | 2028-06 | 1379.52 | 428.95 | 950.56 | 179661.21 |
| 37 | 2028-07 | 1379.52 | 426.70 | 952.82 | 178708.39 |
| 38 | 2028-08 | 1379.52 | 424.43 | 955.09 | 177753.30 |
| 39 | 2028-09 | 1379.52 | 422.16 | 957.35 | 176795.95 |
| 40 | 2028-10 | 1379.52 | 419.89 | 959.63 | 175836.32 |
| 41 | 2028-11 | 1379.52 | 417.61 | 961.91 | 174874.41 |
| 42 | 2028-12 | 1379.52 | 415.33 | 964.19 | 173910.22 |
| 43 | 2029-01 | 1379.52 | 413.04 | 966.48 | 172943.74 |
| 44 | 2029-02 | 1379.52 | 410.74 | 968.78 | 171974.96 |
| 45 | 2029-03 | 1379.52 | 408.44 | 971.08 | 171003.89 |
| 46 | 2029-04 | 1379.52 | 406.13 | 973.38 | 170030.50 |
| 47 | 2029-05 | 1379.52 | 403.82 | 975.70 | 169054.81 |
| 48 | 2029-06 | 1379.52 | 401.51 | 978.01 | 168076.80 |
| 49 | 2029-07 | 1379.52 | 399.18 | 980.34 | 167096.46 |
| 50 | 2029-08 | 1379.52 | 396.85 | 982.66 | 166113.80 |
| 51 | 2029-09 | 1379.52 | 394.52 | 985.00 | 165128.80 |
| 52 | 2029-10 | 1379.52 | 392.18 | 987.34 | 164141.46 |
| 53 | 2029-11 | 1379.52 | 389.84 | 989.68 | 163151.78 |
| 54 | 2029-12 | 1379.52 | 387.49 | 992.03 | 162159.75 |
| 55 | 2030-01 | 1379.52 | 385.13 | 994.39 | 161165.36 |
| 56 | 2030-02 | 1379.52 | 382.77 | 996.75 | 160168.61 |
| 57 | 2030-03 | 1379.52 | 380.40 | 999.12 | 159169.49 |
| 58 | 2030-04 | 1379.52 | 378.03 | 1001.49 | 158168.00 |
| 59 | 2030-05 | 1379.52 | 375.65 | 1003.87 | 157164.13 |
| 60 | 2030-06 | 1379.52 | 373.26 | 1006.25 | 156157.88 |
| 61 | 2030-07 | 1379.52 | 370.87 | 1008.64 | 155149.24 |
| 62 | 2030-08 | 1379.52 | 368.48 | 1011.04 | 154138.20 |
| 63 | 2030-09 | 1379.52 | 366.08 | 1013.44 | 153124.76 |
| 64 | 2030-10 | 1379.52 | 363.67 | 1015.85 | 152108.91 |
| 65 | 2030-11 | 1379.52 | 361.26 | 1018.26 | 151090.65 |
| 66 | 2030-12 | 1379.52 | 358.84 | 1020.68 | 150069.98 |
| 67 | 2031-01 | 1379.52 | 356.42 | 1023.10 | 149046.87 |
| 68 | 2031-02 | 1379.52 | 353.99 | 1025.53 | 148021.34 |
| 69 | 2031-03 | 1379.52 | 351.55 | 1027.97 | 146993.38 |
| 70 | 2031-04 | 1379.52 | 349.11 | 1030.41 | 145962.97 |
| 71 | 2031-05 | 1379.52 | 346.66 | 1032.86 | 144930.11 |
| 72 | 2031-06 | 1379.52 | 344.21 | 1035.31 | 143894.80 |
| 73 | 2031-07 | 1379.52 | 341.75 | 1037.77 | 142857.03 |
| 74 | 2031-08 | 1379.52 | 339.29 | 1040.23 | 141816.80 |
| 75 | 2031-09 | 1379.52 | 336.81 | 1042.70 | 140774.10 |
| 76 | 2031-10 | 1379.52 | 334.34 | 1045.18 | 139728.92 |
| 77 | 2031-11 | 1379.52 | 331.86 | 1047.66 | 138681.26 |
| 78 | 2031-12 | 1379.52 | 329.37 | 1050.15 | 137631.11 |
| 79 | 2032-01 | 1379.52 | 326.87 | 1052.64 | 136578.46 |
| 80 | 2032-02 | 1379.52 | 324.37 | 1055.14 | 135523.32 |
| 81 | 2032-03 | 1379.52 | 321.87 | 1057.65 | 134465.67 |
| 82 | 2032-04 | 1379.52 | 319.36 | 1060.16 | 133405.51 |
| 83 | 2032-05 | 1379.52 | 316.84 | 1062.68 | 132342.83 |
| 84 | 2032-06 | 1379.52 | 314.31 | 1065.20 | 131277.63 |
| 85 | 2032-07 | 1379.52 | 311.78 | 1067.73 | 130209.89 |
| 86 | 2032-08 | 1379.52 | 309.25 | 1070.27 | 129139.62 |
| 87 | 2032-09 | 1379.52 | 306.71 | 1072.81 | 128066.81 |
| 88 | 2032-10 | 1379.52 | 304.16 | 1075.36 | 126991.45 |
| 89 | 2032-11 | 1379.52 | 301.60 | 1077.91 | 125913.54 |
| 90 | 2032-12 | 1379.52 | 299.04 | 1080.47 | 124833.07 |
| 91 | 2033-01 | 1379.52 | 296.48 | 1083.04 | 123750.03 |
| 92 | 2033-02 | 1379.52 | 293.91 | 1085.61 | 122664.41 |
| 93 | 2033-03 | 1379.52 | 291.33 | 1088.19 | 121576.22 |
| 94 | 2033-04 | 1379.52 | 288.74 | 1090.77 | 120485.45 |
| 95 | 2033-05 | 1379.52 | 286.15 | 1093.36 | 119392.09 |
| 96 | 2033-06 | 1379.52 | 283.56 | 1095.96 | 118296.12 |
| 97 | 2033-07 | 1379.52 | 280.95 | 1098.56 | 117197.56 |
| 98 | 2033-08 | 1379.52 | 278.34 | 1101.17 | 116096.39 |
| 99 | 2033-09 | 1379.52 | 275.73 | 1103.79 | 114992.60 |
| 100 | 2033-10 | 1379.52 | 273.11 | 1106.41 | 113886.19 |
| 101 | 2033-11 | 1379.52 | 270.48 | 1109.04 | 112777.15 |
| 102 | 2033-12 | 1379.52 | 267.85 | 1111.67 | 111665.48 |
| 103 | 2034-01 | 1379.52 | 265.21 | 1114.31 | 110551.16 |
| 104 | 2034-02 | 1379.52 | 262.56 | 1116.96 | 109434.21 |
| 105 | 2034-03 | 1379.52 | 259.91 | 1119.61 | 108314.59 |
| 106 | 2034-04 | 1379.52 | 257.25 | 1122.27 | 107192.32 |
| 107 | 2034-05 | 1379.52 | 254.58 | 1124.94 | 106067.39 |
| 108 | 2034-06 | 1379.52 | 251.91 | 1127.61 | 104939.78 |
| 109 | 2034-07 | 1379.52 | 249.23 | 1130.29 | 103809.49 |
| 110 | 2034-08 | 1379.52 | 246.55 | 1132.97 | 102676.52 |
| 111 | 2034-09 | 1379.52 | 243.86 | 1135.66 | 101540.86 |
| 112 | 2034-10 | 1379.52 | 241.16 | 1138.36 | 100402.50 |
| 113 | 2034-11 | 1379.52 | 238.46 | 1141.06 | 99261.44 |
| 114 | 2034-12 | 1379.52 | 235.75 | 1143.77 | 98117.67 |
| 115 | 2035-01 | 1379.52 | 233.03 | 1146.49 | 96971.18 |
| 116 | 2035-02 | 1379.52 | 230.31 | 1149.21 | 95821.97 |
| 117 | 2035-03 | 1379.52 | 227.58 | 1151.94 | 94670.03 |
| 118 | 2035-04 | 1379.52 | 224.84 | 1154.68 | 93515.35 |
| 119 | 2035-05 | 1379.52 | 222.10 | 1157.42 | 92357.93 |
| 120 | 2035-06 | 1379.52 | 219.35 | 1160.17 | 91197.77 |
| 121 | 2035-07 | 1379.52 | 216.59 | 1162.92 | 90034.84 |
| 122 | 2035-08 | 1379.52 | 213.83 | 1165.69 | 88869.16 |
| 123 | 2035-09 | 1379.52 | 211.06 | 1168.45 | 87700.70 |
| 124 | 2035-10 | 1379.52 | 208.29 | 1171.23 | 86529.48 |
| 125 | 2035-11 | 1379.52 | 205.51 | 1174.01 | 85355.47 |
| 126 | 2035-12 | 1379.52 | 202.72 | 1176.80 | 84178.67 |
| 127 | 2036-01 | 1379.52 | 199.92 | 1179.59 | 82999.07 |
| 128 | 2036-02 | 1379.52 | 197.12 | 1182.40 | 81816.68 |
| 129 | 2036-03 | 1379.52 | 194.31 | 1185.20 | 80631.47 |
| 130 | 2036-04 | 1379.52 | 191.50 | 1188.02 | 79443.46 |
| 131 | 2036-05 | 1379.52 | 188.68 | 1190.84 | 78252.62 |
| 132 | 2036-06 | 1379.52 | 185.85 | 1193.67 | 77058.95 |
| 133 | 2036-07 | 1379.52 | 183.02 | 1196.50 | 75862.45 |
| 134 | 2036-08 | 1379.52 | 180.17 | 1199.34 | 74663.10 |
| 135 | 2036-09 | 1379.52 | 177.32 | 1202.19 | 73460.91 |
| 136 | 2036-10 | 1379.52 | 174.47 | 1205.05 | 72255.86 |
| 137 | 2036-11 | 1379.52 | 171.61 | 1207.91 | 71047.95 |
| 138 | 2036-12 | 1379.52 | 168.74 | 1210.78 | 69837.17 |
| 139 | 2037-01 | 1379.52 | 165.86 | 1213.65 | 68623.52 |
| 140 | 2037-02 | 1379.52 | 162.98 | 1216.54 | 67406.98 |
| 141 | 2037-03 | 1379.52 | 160.09 | 1219.43 | 66187.55 |
| 142 | 2037-04 | 1379.52 | 157.20 | 1222.32 | 64965.23 |
| 143 | 2037-05 | 1379.52 | 154.29 | 1225.23 | 63740.01 |
| 144 | 2037-06 | 1379.52 | 151.38 | 1228.14 | 62511.87 |
| 145 | 2037-07 | 1379.52 | 148.47 | 1231.05 | 61280.82 |
| 146 | 2037-08 | 1379.52 | 145.54 | 1233.98 | 60046.84 |
| 147 | 2037-09 | 1379.52 | 142.61 | 1236.91 | 58809.94 |
| 148 | 2037-10 | 1379.52 | 139.67 | 1239.84 | 57570.09 |
| 149 | 2037-11 | 1379.52 | 136.73 | 1242.79 | 56327.30 |
| 150 | 2037-12 | 1379.52 | 133.78 | 1245.74 | 55081.56 |
| 151 | 2038-01 | 1379.52 | 130.82 | 1248.70 | 53832.86 |
| 152 | 2038-02 | 1379.52 | 127.85 | 1251.66 | 52581.20 |
| 153 | 2038-03 | 1379.52 | 124.88 | 1254.64 | 51326.56 |
| 154 | 2038-04 | 1379.52 | 121.90 | 1257.62 | 50068.94 |
| 155 | 2038-05 | 1379.52 | 118.91 | 1260.60 | 48808.34 |
| 156 | 2038-06 | 1379.52 | 115.92 | 1263.60 | 47544.74 |
| 157 | 2038-07 | 1379.52 | 112.92 | 1266.60 | 46278.14 |
| 158 | 2038-08 | 1379.52 | 109.91 | 1269.61 | 45008.54 |
| 159 | 2038-09 | 1379.52 | 106.90 | 1272.62 | 43735.91 |
| 160 | 2038-10 | 1379.52 | 103.87 | 1275.65 | 42460.27 |
| 161 | 2038-11 | 1379.52 | 100.84 | 1278.67 | 41181.59 |
| 162 | 2038-12 | 1379.52 | 97.81 | 1281.71 | 39899.88 |
| 163 | 2039-01 | 1379.52 | 94.76 | 1284.76 | 38615.13 |
| 164 | 2039-02 | 1379.52 | 91.71 | 1287.81 | 37327.32 |
| 165 | 2039-03 | 1379.52 | 88.65 | 1290.87 | 36036.45 |
| 166 | 2039-04 | 1379.52 | 85.59 | 1293.93 | 34742.52 |
| 167 | 2039-05 | 1379.52 | 82.51 | 1297.00 | 33445.52 |
| 168 | 2039-06 | 1379.52 | 79.43 | 1300.08 | 32145.43 |
| 169 | 2039-07 | 1379.52 | 76.35 | 1303.17 | 30842.26 |
| 170 | 2039-08 | 1379.52 | 73.25 | 1306.27 | 29535.99 |
| 171 | 2039-09 | 1379.52 | 70.15 | 1309.37 | 28226.62 |
| 172 | 2039-10 | 1379.52 | 67.04 | 1312.48 | 26914.14 |
| 173 | 2039-11 | 1379.52 | 63.92 | 1315.60 | 25598.55 |
| 174 | 2039-12 | 1379.52 | 60.80 | 1318.72 | 24279.83 |
| 175 | 2040-01 | 1379.52 | 57.66 | 1321.85 | 22957.97 |
| 176 | 2040-02 | 1379.52 | 54.53 | 1324.99 | 21632.98 |
| 177 | 2040-03 | 1379.52 | 51.38 | 1328.14 | 20304.84 |
| 178 | 2040-04 | 1379.52 | 48.22 | 1331.29 | 18973.55 |
| 179 | 2040-05 | 1379.52 | 45.06 | 1334.46 | 17639.09 |
| 180 | 2040-06 | 1379.52 | 41.89 | 1337.62 | 16301.47 |
| 181 | 2040-07 | 1379.52 | 38.72 | 1340.80 | 14960.66 |
| 182 | 2040-08 | 1379.52 | 35.53 | 1343.99 | 13616.68 |
| 183 | 2040-09 | 1379.52 | 32.34 | 1347.18 | 12269.50 |
| 184 | 2040-10 | 1379.52 | 29.14 | 1350.38 | 10919.12 |
| 185 | 2040-11 | 1379.52 | 25.93 | 1353.58 | 9565.54 |
| 186 | 2040-12 | 1379.52 | 22.72 | 1356.80 | 8208.74 |
| 187 | 2041-01 | 1379.52 | 19.50 | 1360.02 | 6848.71 |
| 188 | 2041-02 | 1379.52 | 16.27 | 1363.25 | 5485.46 |
| 189 | 2041-03 | 1379.52 | 13.03 | 1366.49 | 4118.97 |
| 190 | 2041-04 | 1379.52 | 9.78 | 1369.74 | 2749.24 |
| 191 | 2041-05 | 1379.52 | 6.53 | 1372.99 | 1376.25 |
| 192 | 2041-06 | 1379.52 | 3.27 | 1376.25 | 0.00 |
等额本金还款方式：
贷款总额：21.25万
还款月数：16年
首月还款：1611.46元
每月递减：2.63元
利息总额：4.87万
本息合计：26.12万
节省利息：3665.08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 | 1611.46 | 504.69 | 1106.77 | 211393.23 |
| 2 | 2025-08 | 1608.83 | 502.06 | 1106.77 | 210286.46 |
| 3 | 2025-09 | 1606.20 | 499.43 | 1106.77 | 209179.69 |
| 4 | 2025-10 | 1603.57 | 496.80 | 1106.77 | 208072.92 |
| 5 | 2025-11 | 1600.94 | 494.17 | 1106.77 | 206966.15 |
| 6 | 2025-12 | 1598.32 | 491.54 | 1106.77 | 205859.38 |
| 7 | 2026-01 | 1595.69 | 488.92 | 1106.77 | 204752.60 |
| 8 | 2026-02 | 1593.06 | 486.29 | 1106.77 | 203645.83 |
| 9 | 2026-03 | 1590.43 | 483.66 | 1106.77 | 202539.06 |
| 10 | 2026-04 | 1587.80 | 481.03 | 1106.77 | 201432.29 |
| 11 | 2026-05 | 1585.17 | 478.40 | 1106.77 | 200325.52 |
| 12 | 2026-06 | 1582.54 | 475.77 | 1106.77 | 199218.75 |
| 13 | 2026-07 | 1579.92 | 473.14 | 1106.77 | 198111.98 |
| 14 | 2026-08 | 1577.29 | 470.52 | 1106.77 | 197005.21 |
| 15 | 2026-09 | 1574.66 | 467.89 | 1106.77 | 195898.44 |
| 16 | 2026-10 | 1572.03 | 465.26 | 1106.77 | 194791.67 |
| 17 | 2026-11 | 1569.40 | 462.63 | 1106.77 | 193684.90 |
| 18 | 2026-12 | 1566.77 | 460.00 | 1106.77 | 192578.13 |
| 19 | 2027-01 | 1564.14 | 457.37 | 1106.77 | 191471.35 |
| 20 | 2027-02 | 1561.52 | 454.74 | 1106.77 | 190364.58 |
| 21 | 2027-03 | 1558.89 | 452.12 | 1106.77 | 189257.81 |
| 22 | 2027-04 | 1556.26 | 449.49 | 1106.77 | 188151.04 |
| 23 | 2027-05 | 1553.63 | 446.86 | 1106.77 | 187044.27 |
| 24 | 2027-06 | 1551.00 | 444.23 | 1106.77 | 185937.50 |
| 25 | 2027-07 | 1548.37 | 441.60 | 1106.77 | 184830.73 |
| 26 | 2027-08 | 1545.74 | 438.97 | 1106.77 | 183723.96 |
| 27 | 2027-09 | 1543.12 | 436.34 | 1106.77 | 182617.19 |
| 28 | 2027-10 | 1540.49 | 433.72 | 1106.77 | 181510.42 |
| 29 | 2027-11 | 1537.86 | 431.09 | 1106.77 | 180403.65 |
| 30 | 2027-12 | 1535.23 | 428.46 | 1106.77 | 179296.88 |
| 31 | 2028-01 | 1532.60 | 425.83 | 1106.77 | 178190.10 |
| 32 | 2028-02 | 1529.97 | 423.20 | 1106.77 | 177083.33 |
| 33 | 2028-03 | 1527.34 | 420.57 | 1106.77 | 175976.56 |
| 34 | 2028-04 | 1524.72 | 417.94 | 1106.77 | 174869.79 |
| 35 | 2028-05 | 1522.09 | 415.32 | 1106.77 | 173763.02 |
| 36 | 2028-06 | 1519.46 | 412.69 | 1106.77 | 172656.25 |
| 37 | 2028-07 | 1516.83 | 410.06 | 1106.77 | 171549.48 |
| 38 | 2028-08 | 1514.20 | 407.43 | 1106.77 | 170442.71 |
| 39 | 2028-09 | 1511.57 | 404.80 | 1106.77 | 169335.94 |
| 40 | 2028-10 | 1508.94 | 402.17 | 1106.77 | 168229.17 |
| 41 | 2028-11 | 1506.32 | 399.54 | 1106.77 | 167122.40 |
| 42 | 2028-12 | 1503.69 | 396.92 | 1106.77 | 166015.63 |
| 43 | 2029-01 | 1501.06 | 394.29 | 1106.77 | 164908.85 |
| 44 | 2029-02 | 1498.43 | 391.66 | 1106.77 | 163802.08 |
| 45 | 2029-03 | 1495.80 | 389.03 | 1106.77 | 162695.31 |
| 46 | 2029-04 | 1493.17 | 386.40 | 1106.77 | 161588.54 |
| 47 | 2029-05 | 1490.54 | 383.77 | 1106.77 | 160481.77 |
| 48 | 2029-06 | 1487.92 | 381.14 | 1106.77 | 159375.00 |
| 49 | 2029-07 | 1485.29 | 378.52 | 1106.77 | 158268.23 |
| 50 | 2029-08 | 1482.66 | 375.89 | 1106.77 | 157161.46 |
| 51 | 2029-09 | 1480.03 | 373.26 | 1106.77 | 156054.69 |
| 52 | 2029-10 | 1477.40 | 370.63 | 1106.77 | 154947.92 |
| 53 | 2029-11 | 1474.77 | 368.00 | 1106.77 | 153841.15 |
| 54 | 2029-12 | 1472.14 | 365.37 | 1106.77 | 152734.38 |
| 55 | 2030-01 | 1469.51 | 362.74 | 1106.77 | 151627.60 |
| 56 | 2030-02 | 1466.89 | 360.12 | 1106.77 | 150520.83 |
| 57 | 2030-03 | 1464.26 | 357.49 | 1106.77 | 149414.06 |
| 58 | 2030-04 | 1461.63 | 354.86 | 1106.77 | 148307.29 |
| 59 | 2030-05 | 1459.00 | 352.23 | 1106.77 | 147200.52 |
| 60 | 2030-06 | 1456.37 | 349.60 | 1106.77 | 146093.75 |
| 61 | 2030-07 | 1453.74 | 346.97 | 1106.77 | 144986.98 |
| 62 | 2030-08 | 1451.11 | 344.34 | 1106.77 | 143880.21 |
| 63 | 2030-09 | 1448.49 | 341.72 | 1106.77 | 142773.44 |
| 64 | 2030-10 | 1445.86 | 339.09 | 1106.77 | 141666.67 |
| 65 | 2030-11 | 1443.23 | 336.46 | 1106.77 | 140559.90 |
| 66 | 2030-12 | 1440.60 | 333.83 | 1106.77 | 139453.13 |
| 67 | 2031-01 | 1437.97 | 331.20 | 1106.77 | 138346.35 |
| 68 | 2031-02 | 1435.34 | 328.57 | 1106.77 | 137239.58 |
| 69 | 2031-03 | 1432.71 | 325.94 | 1106.77 | 136132.81 |
| 70 | 2031-04 | 1430.09 | 323.32 | 1106.77 | 135026.04 |
| 71 | 2031-05 | 1427.46 | 320.69 | 1106.77 | 133919.27 |
| 72 | 2031-06 | 1424.83 | 318.06 | 1106.77 | 132812.50 |
| 73 | 2031-07 | 1422.20 | 315.43 | 1106.77 | 131705.73 |
| 74 | 2031-08 | 1419.57 | 312.80 | 1106.77 | 130598.96 |
| 75 | 2031-09 | 1416.94 | 310.17 | 1106.77 | 129492.19 |
| 76 | 2031-10 | 1414.31 | 307.54 | 1106.77 | 128385.42 |
| 77 | 2031-11 | 1411.69 | 304.92 | 1106.77 | 127278.65 |
| 78 | 2031-12 | 1409.06 | 302.29 | 1106.77 | 126171.88 |
| 79 | 2032-01 | 1406.43 | 299.66 | 1106.77 | 125065.10 |
| 80 | 2032-02 | 1403.80 | 297.03 | 1106.77 | 123958.33 |
| 81 | 2032-03 | 1401.17 | 294.40 | 1106.77 | 122851.56 |
| 82 | 2032-04 | 1398.54 | 291.77 | 1106.77 | 121744.79 |
| 83 | 2032-05 | 1395.91 | 289.14 | 1106.77 | 120638.02 |
| 84 | 2032-06 | 1393.29 | 286.52 | 1106.77 | 119531.25 |
| 85 | 2032-07 | 1390.66 | 283.89 | 1106.77 | 118424.48 |
| 86 | 2032-08 | 1388.03 | 281.26 | 1106.77 | 117317.71 |
| 87 | 2032-09 | 1385.40 | 278.63 | 1106.77 | 116210.94 |
| 88 | 2032-10 | 1382.77 | 276.00 | 1106.77 | 115104.17 |
| 89 | 2032-11 | 1380.14 | 273.37 | 1106.77 | 113997.40 |
| 90 | 2032-12 | 1377.51 | 270.74 | 1106.77 | 112890.63 |
| 91 | 2033-01 | 1374.89 | 268.12 | 1106.77 | 111783.85 |
| 92 | 2033-02 | 1372.26 | 265.49 | 1106.77 | 110677.08 |
| 93 | 2033-03 | 1369.63 | 262.86 | 1106.77 | 109570.31 |
| 94 | 2033-04 | 1367.00 | 260.23 | 1106.77 | 108463.54 |
| 95 | 2033-05 | 1364.37 | 257.60 | 1106.77 | 107356.77 |
| 96 | 2033-06 | 1361.74 | 254.97 | 1106.77 | 106250.00 |
| 97 | 2033-07 | 1359.11 | 252.34 | 1106.77 | 105143.23 |
| 98 | 2033-08 | 1356.49 | 249.72 | 1106.77 | 104036.46 |
| 99 | 2033-09 | 1353.86 | 247.09 | 1106.77 | 102929.69 |
| 100 | 2033-10 | 1351.23 | 244.46 | 1106.77 | 101822.92 |
| 101 | 2033-11 | 1348.60 | 241.83 | 1106.77 | 100716.15 |
| 102 | 2033-12 | 1345.97 | 239.20 | 1106.77 | 99609.38 |
| 103 | 2034-01 | 1343.34 | 236.57 | 1106.77 | 98502.60 |
| 104 | 2034-02 | 1340.71 | 233.94 | 1106.77 | 97395.83 |
| 105 | 2034-03 | 1338.09 | 231.32 | 1106.77 | 96289.06 |
| 106 | 2034-04 | 1335.46 | 228.69 | 1106.77 | 95182.29 |
| 107 | 2034-05 | 1332.83 | 226.06 | 1106.77 | 94075.52 |
| 108 | 2034-06 | 1330.20 | 223.43 | 1106.77 | 92968.75 |
| 109 | 2034-07 | 1327.57 | 220.80 | 1106.77 | 91861.98 |
| 110 | 2034-08 | 1324.94 | 218.17 | 1106.77 | 90755.21 |
| 111 | 2034-09 | 1322.31 | 215.54 | 1106.77 | 89648.44 |
| 112 | 2034-10 | 1319.69 | 212.92 | 1106.77 | 88541.67 |
| 113 | 2034-11 | 1317.06 | 210.29 | 1106.77 | 87434.90 |
| 114 | 2034-12 | 1314.43 | 207.66 | 1106.77 | 86328.13 |
| 115 | 2035-01 | 1311.80 | 205.03 | 1106.77 | 85221.35 |
| 116 | 2035-02 | 1309.17 | 202.40 | 1106.77 | 84114.58 |
| 117 | 2035-03 | 1306.54 | 199.77 | 1106.77 | 83007.81 |
| 118 | 2035-04 | 1303.91 | 197.14 | 1106.77 | 81901.04 |
| 119 | 2035-05 | 1301.29 | 194.51 | 1106.77 | 80794.27 |
| 120 | 2035-06 | 1298.66 | 191.89 | 1106.77 | 79687.50 |
| 121 | 2035-07 | 1296.03 | 189.26 | 1106.77 | 78580.73 |
| 122 | 2035-08 | 1293.40 | 186.63 | 1106.77 | 77473.96 |
| 123 | 2035-09 | 1290.77 | 184.00 | 1106.77 | 76367.19 |
| 124 | 2035-10 | 1288.14 | 181.37 | 1106.77 | 75260.42 |
| 125 | 2035-11 | 1285.51 | 178.74 | 1106.77 | 74153.65 |
| 126 | 2035-12 | 1282.89 | 176.11 | 1106.77 | 73046.88 |
| 127 | 2036-01 | 1280.26 | 173.49 | 1106.77 | 71940.10 |
| 128 | 2036-02 | 1277.63 | 170.86 | 1106.77 | 70833.33 |
| 129 | 2036-03 | 1275.00 | 168.23 | 1106.77 | 69726.56 |
| 130 | 2036-04 | 1272.37 | 165.60 | 1106.77 | 68619.79 |
| 131 | 2036-05 | 1269.74 | 162.97 | 1106.77 | 67513.02 |
| 132 | 2036-06 | 1267.11 | 160.34 | 1106.77 | 66406.25 |
| 133 | 2036-07 | 1264.49 | 157.71 | 1106.77 | 65299.48 |
| 134 | 2036-08 | 1261.86 | 155.09 | 1106.77 | 64192.71 |
| 135 | 2036-09 | 1259.23 | 152.46 | 1106.77 | 63085.94 |
| 136 | 2036-10 | 1256.60 | 149.83 | 1106.77 | 61979.17 |
| 137 | 2036-11 | 1253.97 | 147.20 | 1106.77 | 60872.40 |
| 138 | 2036-12 | 1251.34 | 144.57 | 1106.77 | 59765.63 |
| 139 | 2037-01 | 1248.71 | 141.94 | 1106.77 | 58658.85 |
| 140 | 2037-02 | 1246.09 | 139.31 | 1106.77 | 57552.08 |
| 141 | 2037-03 | 1243.46 | 136.69 | 1106.77 | 56445.31 |
| 142 | 2037-04 | 1240.83 | 134.06 | 1106.77 | 55338.54 |
| 143 | 2037-05 | 1238.20 | 131.43 | 1106.77 | 54231.77 |
| 144 | 2037-06 | 1235.57 | 128.80 | 1106.77 | 53125.00 |
| 145 | 2037-07 | 1232.94 | 126.17 | 1106.77 | 52018.23 |
| 146 | 2037-08 | 1230.31 | 123.54 | 1106.77 | 50911.46 |
| 147 | 2037-09 | 1227.69 | 120.91 | 1106.77 | 49804.69 |
| 148 | 2037-10 | 1225.06 | 118.29 | 1106.77 | 48697.92 |
| 149 | 2037-11 | 1222.43 | 115.66 | 1106.77 | 47591.15 |
| 150 | 2037-12 | 1219.80 | 113.03 | 1106.77 | 46484.38 |
| 151 | 2038-01 | 1217.17 | 110.40 | 1106.77 | 45377.60 |
| 152 | 2038-02 | 1214.54 | 107.77 | 1106.77 | 44270.83 |
| 153 | 2038-03 | 1211.91 | 105.14 | 1106.77 | 43164.06 |
| 154 | 2038-04 | 1209.29 | 102.51 | 1106.77 | 42057.29 |
| 155 | 2038-05 | 1206.66 | 99.89 | 1106.77 | 40950.52 |
| 156 | 2038-06 | 1204.03 | 97.26 | 1106.77 | 39843.75 |
| 157 | 2038-07 | 1201.40 | 94.63 | 1106.77 | 38736.98 |
| 158 | 2038-08 | 1198.77 | 92.00 | 1106.77 | 37630.21 |
| 159 | 2038-09 | 1196.14 | 89.37 | 1106.77 | 36523.44 |
| 160 | 2038-10 | 1193.51 | 86.74 | 1106.77 | 35416.67 |
| 161 | 2038-11 | 1190.89 | 84.11 | 1106.77 | 34309.90 |
| 162 | 2038-12 | 1188.26 | 81.49 | 1106.77 | 33203.13 |
| 163 | 2039-01 | 1185.63 | 78.86 | 1106.77 | 32096.35 |
| 164 | 2039-02 | 1183.00 | 76.23 | 1106.77 | 30989.58 |
| 165 | 2039-03 | 1180.37 | 73.60 | 1106.77 | 29882.81 |
| 166 | 2039-04 | 1177.74 | 70.97 | 1106.77 | 28776.04 |
| 167 | 2039-05 | 1175.11 | 68.34 | 1106.77 | 27669.27 |
| 168 | 2039-06 | 1172.49 | 65.71 | 1106.77 | 26562.50 |
| 169 | 2039-07 | 1169.86 | 63.09 | 1106.77 | 25455.73 |
| 170 | 2039-08 | 1167.23 | 60.46 | 1106.77 | 24348.96 |
| 171 | 2039-09 | 1164.60 | 57.83 | 1106.77 | 23242.19 |
| 172 | 2039-10 | 1161.97 | 55.20 | 1106.77 | 22135.42 |
| 173 | 2039-11 | 1159.34 | 52.57 | 1106.77 | 21028.65 |
| 174 | 2039-12 | 1156.71 | 49.94 | 1106.77 | 19921.88 |
| 175 | 2040-01 | 1154.09 | 47.31 | 1106.77 | 18815.10 |
| 176 | 2040-02 | 1151.46 | 44.69 | 1106.77 | 17708.33 |
| 177 | 2040-03 | 1148.83 | 42.06 | 1106.77 | 16601.56 |
| 178 | 2040-04 | 1146.20 | 39.43 | 1106.77 | 15494.79 |
| 179 | 2040-05 | 1143.57 | 36.80 | 1106.77 | 14388.02 |
| 180 | 2040-06 | 1140.94 | 34.17 | 1106.77 | 13281.25 |
| 181 | 2040-07 | 1138.31 | 31.54 | 1106.77 | 12174.48 |
| 182 | 2040-08 | 1135.69 | 28.91 | 1106.77 | 11067.71 |
| 183 | 2040-09 | 1133.06 | 26.29 | 1106.77 | 9960.94 |
| 184 | 2040-10 | 1130.43 | 23.66 | 1106.77 | 8854.17 |
| 185 | 2040-11 | 1127.80 | 21.03 | 1106.77 | 7747.40 |
| 186 | 2040-12 | 1125.17 | 18.40 | 1106.77 | 6640.63 |
| 187 | 2041-01 | 1122.54 | 15.77 | 1106.77 | 5533.85 |
| 188 | 2041-02 | 1119.91 | 13.14 | 1106.77 | 4427.08 |
| 189 | 2041-03 | 1117.29 | 10.51 | 1106.77 | 3320.31 |
| 190 | 2041-04 | 1114.66 | 7.89 | 1106.77 | 2213.54 |
| 191 | 2041-05 | 1112.03 | 5.26 | 1106.77 | 1106.77 |
| 192 | 2041-06 | 1109.40 | 2.63 | 1106.77 | 0.00 |