贷款25万（公积金贷款）房贷，还款21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：25万
还款月数：21年
每月还款：1319.52元
利息总额：8.25万
本息合计：33.25万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1319.52 | 593.75 | 725.77 | 249274.23 |
| 2 | 2025-02 | 1319.52 | 592.03 | 727.49 | 248546.74 |
| 3 | 2025-03 | 1319.52 | 590.30 | 729.22 | 247817.52 |
| 4 | 2025-04 | 1319.52 | 588.57 | 730.95 | 247086.56 |
| 5 | 2025-05 | 1319.52 | 586.83 | 732.69 | 246353.87 |
| 6 | 2025-06 | 1319.52 | 585.09 | 734.43 | 245619.44 |
| 7 | 2025-07 | 1319.52 | 583.35 | 736.17 | 244883.27 |
| 8 | 2025-08 | 1319.52 | 581.60 | 737.92 | 244145.35 |
| 9 | 2025-09 | 1319.52 | 579.85 | 739.67 | 243405.68 |
| 10 | 2025-10 | 1319.52 | 578.09 | 741.43 | 242664.24 |
| 11 | 2025-11 | 1319.52 | 576.33 | 743.19 | 241921.05 |
| 12 | 2025-12 | 1319.52 | 574.56 | 744.96 | 241176.10 |
| 13 | 2026-01 | 1319.52 | 572.79 | 746.73 | 240429.37 |
| 14 | 2026-02 | 1319.52 | 571.02 | 748.50 | 239680.87 |
| 15 | 2026-03 | 1319.52 | 569.24 | 750.28 | 238930.59 |
| 16 | 2026-04 | 1319.52 | 567.46 | 752.06 | 238178.53 |
| 17 | 2026-05 | 1319.52 | 565.67 | 753.85 | 237424.69 |
| 18 | 2026-06 | 1319.52 | 563.88 | 755.64 | 236669.05 |
| 19 | 2026-07 | 1319.52 | 562.09 | 757.43 | 235911.62 |
| 20 | 2026-08 | 1319.52 | 560.29 | 759.23 | 235152.39 |
| 21 | 2026-09 | 1319.52 | 558.49 | 761.03 | 234391.36 |
| 22 | 2026-10 | 1319.52 | 556.68 | 762.84 | 233628.52 |
| 23 | 2026-11 | 1319.52 | 554.87 | 764.65 | 232863.87 |
| 24 | 2026-12 | 1319.52 | 553.05 | 766.47 | 232097.40 |
| 25 | 2027-01 | 1319.52 | 551.23 | 768.29 | 231329.11 |
| 26 | 2027-02 | 1319.52 | 549.41 | 770.11 | 230559.00 |
| 27 | 2027-03 | 1319.52 | 547.58 | 771.94 | 229787.05 |
| 28 | 2027-04 | 1319.52 | 545.74 | 773.78 | 229013.28 |
| 29 | 2027-05 | 1319.52 | 543.91 | 775.61 | 228237.67 |
| 30 | 2027-06 | 1319.52 | 542.06 | 777.46 | 227460.21 |
| 31 | 2027-07 | 1319.52 | 540.22 | 779.30 | 226680.91 |
| 32 | 2027-08 | 1319.52 | 538.37 | 781.15 | 225899.76 |
| 33 | 2027-09 | 1319.52 | 536.51 | 783.01 | 225116.75 |
| 34 | 2027-10 | 1319.52 | 534.65 | 784.87 | 224331.88 |
| 35 | 2027-11 | 1319.52 | 532.79 | 786.73 | 223545.15 |
| 36 | 2027-12 | 1319.52 | 530.92 | 788.60 | 222756.55 |
| 37 | 2028-01 | 1319.52 | 529.05 | 790.47 | 221966.08 |
| 38 | 2028-02 | 1319.52 | 527.17 | 792.35 | 221173.73 |
| 39 | 2028-03 | 1319.52 | 525.29 | 794.23 | 220379.50 |
| 40 | 2028-04 | 1319.52 | 523.40 | 796.12 | 219583.38 |
| 41 | 2028-05 | 1319.52 | 521.51 | 798.01 | 218785.37 |
| 42 | 2028-06 | 1319.52 | 519.62 | 799.90 | 217985.46 |
| 43 | 2028-07 | 1319.52 | 517.72 | 801.80 | 217183.66 |
| 44 | 2028-08 | 1319.52 | 515.81 | 803.71 | 216379.95 |
| 45 | 2028-09 | 1319.52 | 513.90 | 805.62 | 215574.33 |
| 46 | 2028-10 | 1319.52 | 511.99 | 807.53 | 214766.80 |
| 47 | 2028-11 | 1319.52 | 510.07 | 809.45 | 213957.36 |
| 48 | 2028-12 | 1319.52 | 508.15 | 811.37 | 213145.98 |
| 49 | 2029-01 | 1319.52 | 506.22 | 813.30 | 212332.69 |
| 50 | 2029-02 | 1319.52 | 504.29 | 815.23 | 211517.46 |
| 51 | 2029-03 | 1319.52 | 502.35 | 817.17 | 210700.29 |
| 52 | 2029-04 | 1319.52 | 500.41 | 819.11 | 209881.19 |
| 53 | 2029-05 | 1319.52 | 498.47 | 821.05 | 209060.13 |
| 54 | 2029-06 | 1319.52 | 496.52 | 823.00 | 208237.13 |
| 55 | 2029-07 | 1319.52 | 494.56 | 824.96 | 207412.18 |
| 56 | 2029-08 | 1319.52 | 492.60 | 826.92 | 206585.26 |
| 57 | 2029-09 | 1319.52 | 490.64 | 828.88 | 205756.38 |
| 58 | 2029-10 | 1319.52 | 488.67 | 830.85 | 204925.53 |
| 59 | 2029-11 | 1319.52 | 486.70 | 832.82 | 204092.71 |
| 60 | 2029-12 | 1319.52 | 484.72 | 834.80 | 203257.91 |
| 61 | 2030-01 | 1319.52 | 482.74 | 836.78 | 202421.13 |
| 62 | 2030-02 | 1319.52 | 480.75 | 838.77 | 201582.36 |
| 63 | 2030-03 | 1319.52 | 478.76 | 840.76 | 200741.60 |
| 64 | 2030-04 | 1319.52 | 476.76 | 842.76 | 199898.84 |
| 65 | 2030-05 | 1319.52 | 474.76 | 844.76 | 199054.08 |
| 66 | 2030-06 | 1319.52 | 472.75 | 846.77 | 198207.31 |
| 67 | 2030-07 | 1319.52 | 470.74 | 848.78 | 197358.54 |
| 68 | 2030-08 | 1319.52 | 468.73 | 850.79 | 196507.74 |
| 69 | 2030-09 | 1319.52 | 466.71 | 852.81 | 195654.93 |
| 70 | 2030-10 | 1319.52 | 464.68 | 854.84 | 194800.09 |
| 71 | 2030-11 | 1319.52 | 462.65 | 856.87 | 193943.22 |
| 72 | 2030-12 | 1319.52 | 460.62 | 858.90 | 193084.32 |
| 73 | 2031-01 | 1319.52 | 458.58 | 860.94 | 192223.37 |
| 74 | 2031-02 | 1319.52 | 456.53 | 862.99 | 191360.38 |
| 75 | 2031-03 | 1319.52 | 454.48 | 865.04 | 190495.34 |
| 76 | 2031-04 | 1319.52 | 452.43 | 867.09 | 189628.25 |
| 77 | 2031-05 | 1319.52 | 450.37 | 869.15 | 188759.10 |
| 78 | 2031-06 | 1319.52 | 448.30 | 871.22 | 187887.88 |
| 79 | 2031-07 | 1319.52 | 446.23 | 873.29 | 187014.60 |
| 80 | 2031-08 | 1319.52 | 444.16 | 875.36 | 186139.24 |
| 81 | 2031-09 | 1319.52 | 442.08 | 877.44 | 185261.80 |
| 82 | 2031-10 | 1319.52 | 440.00 | 879.52 | 184382.27 |
| 83 | 2031-11 | 1319.52 | 437.91 | 881.61 | 183500.66 |
| 84 | 2031-12 | 1319.52 | 435.81 | 883.71 | 182616.96 |
| 85 | 2032-01 | 1319.52 | 433.72 | 885.80 | 181731.15 |
| 86 | 2032-02 | 1319.52 | 431.61 | 887.91 | 180843.24 |
| 87 | 2032-03 | 1319.52 | 429.50 | 890.02 | 179953.23 |
| 88 | 2032-04 | 1319.52 | 427.39 | 892.13 | 179061.10 |
| 89 | 2032-05 | 1319.52 | 425.27 | 894.25 | 178166.85 |
| 90 | 2032-06 | 1319.52 | 423.15 | 896.37 | 177270.47 |
| 91 | 2032-07 | 1319.52 | 421.02 | 898.50 | 176371.97 |
| 92 | 2032-08 | 1319.52 | 418.88 | 900.64 | 175471.34 |
| 93 | 2032-09 | 1319.52 | 416.74 | 902.78 | 174568.56 |
| 94 | 2032-10 | 1319.52 | 414.60 | 904.92 | 173663.64 |
| 95 | 2032-11 | 1319.52 | 412.45 | 907.07 | 172756.57 |
| 96 | 2032-12 | 1319.52 | 410.30 | 909.22 | 171847.35 |
| 97 | 2033-01 | 1319.52 | 408.14 | 911.38 | 170935.97 |
| 98 | 2033-02 | 1319.52 | 405.97 | 913.55 | 170022.42 |
| 99 | 2033-03 | 1319.52 | 403.80 | 915.72 | 169106.71 |
| 100 | 2033-04 | 1319.52 | 401.63 | 917.89 | 168188.81 |
| 101 | 2033-05 | 1319.52 | 399.45 | 920.07 | 167268.74 |
| 102 | 2033-06 | 1319.52 | 397.26 | 922.26 | 166346.49 |
| 103 | 2033-07 | 1319.52 | 395.07 | 924.45 | 165422.04 |
| 104 | 2033-08 | 1319.52 | 392.88 | 926.64 | 164495.40 |
| 105 | 2033-09 | 1319.52 | 390.68 | 928.84 | 163566.55 |
| 106 | 2033-10 | 1319.52 | 388.47 | 931.05 | 162635.51 |
| 107 | 2033-11 | 1319.52 | 386.26 | 933.26 | 161702.25 |
| 108 | 2033-12 | 1319.52 | 384.04 | 935.48 | 160766.77 |
| 109 | 2034-01 | 1319.52 | 381.82 | 937.70 | 159829.07 |
| 110 | 2034-02 | 1319.52 | 379.59 | 939.93 | 158889.14 |
| 111 | 2034-03 | 1319.52 | 377.36 | 942.16 | 157946.99 |
| 112 | 2034-04 | 1319.52 | 375.12 | 944.40 | 157002.59 |
| 113 | 2034-05 | 1319.52 | 372.88 | 946.64 | 156055.95 |
| 114 | 2034-06 | 1319.52 | 370.63 | 948.89 | 155107.07 |
| 115 | 2034-07 | 1319.52 | 368.38 | 951.14 | 154155.93 |
| 116 | 2034-08 | 1319.52 | 366.12 | 953.40 | 153202.53 |
| 117 | 2034-09 | 1319.52 | 363.86 | 955.66 | 152246.86 |
| 118 | 2034-10 | 1319.52 | 361.59 | 957.93 | 151288.93 |
| 119 | 2034-11 | 1319.52 | 359.31 | 960.21 | 150328.72 |
| 120 | 2034-12 | 1319.52 | 357.03 | 962.49 | 149366.23 |
| 121 | 2035-01 | 1319.52 | 354.74 | 964.77 | 148401.46 |
| 122 | 2035-02 | 1319.52 | 352.45 | 967.07 | 147434.39 |
| 123 | 2035-03 | 1319.52 | 350.16 | 969.36 | 146465.03 |
| 124 | 2035-04 | 1319.52 | 347.85 | 971.67 | 145493.36 |
| 125 | 2035-05 | 1319.52 | 345.55 | 973.97 | 144519.39 |
| 126 | 2035-06 | 1319.52 | 343.23 | 976.29 | 143543.10 |
| 127 | 2035-07 | 1319.52 | 340.91 | 978.60 | 142564.50 |
| 128 | 2035-08 | 1319.52 | 338.59 | 980.93 | 141583.57 |
| 129 | 2035-09 | 1319.52 | 336.26 | 983.26 | 140600.31 |
| 130 | 2035-10 | 1319.52 | 333.93 | 985.59 | 139614.72 |
| 131 | 2035-11 | 1319.52 | 331.58 | 987.93 | 138626.78 |
| 132 | 2035-12 | 1319.52 | 329.24 | 990.28 | 137636.50 |
| 133 | 2036-01 | 1319.52 | 326.89 | 992.63 | 136643.87 |
| 134 | 2036-02 | 1319.52 | 324.53 | 994.99 | 135648.88 |
| 135 | 2036-03 | 1319.52 | 322.17 | 997.35 | 134651.53 |
| 136 | 2036-04 | 1319.52 | 319.80 | 999.72 | 133651.80 |
| 137 | 2036-05 | 1319.52 | 317.42 | 1002.10 | 132649.71 |
| 138 | 2036-06 | 1319.52 | 315.04 | 1004.48 | 131645.23 |
| 139 | 2036-07 | 1319.52 | 312.66 | 1006.86 | 130638.37 |
| 140 | 2036-08 | 1319.52 | 310.27 | 1009.25 | 129629.11 |
| 141 | 2036-09 | 1319.52 | 307.87 | 1011.65 | 128617.46 |
| 142 | 2036-10 | 1319.52 | 305.47 | 1014.05 | 127603.41 |
| 143 | 2036-11 | 1319.52 | 303.06 | 1016.46 | 126586.95 |
| 144 | 2036-12 | 1319.52 | 300.64 | 1018.88 | 125568.07 |
| 145 | 2037-01 | 1319.52 | 298.22 | 1021.30 | 124546.78 |
| 146 | 2037-02 | 1319.52 | 295.80 | 1023.72 | 123523.06 |
| 147 | 2037-03 | 1319.52 | 293.37 | 1026.15 | 122496.91 |
| 148 | 2037-04 | 1319.52 | 290.93 | 1028.59 | 121468.32 |
| 149 | 2037-05 | 1319.52 | 288.49 | 1031.03 | 120437.28 |
| 150 | 2037-06 | 1319.52 | 286.04 | 1033.48 | 119403.80 |
| 151 | 2037-07 | 1319.52 | 283.58 | 1035.94 | 118367.87 |
| 152 | 2037-08 | 1319.52 | 281.12 | 1038.40 | 117329.47 |
| 153 | 2037-09 | 1319.52 | 278.66 | 1040.86 | 116288.61 |
| 154 | 2037-10 | 1319.52 | 276.19 | 1043.33 | 115245.27 |
| 155 | 2037-11 | 1319.52 | 273.71 | 1045.81 | 114199.46 |
| 156 | 2037-12 | 1319.52 | 271.22 | 1048.30 | 113151.17 |
| 157 | 2038-01 | 1319.52 | 268.73 | 1050.79 | 112100.38 |
| 158 | 2038-02 | 1319.52 | 266.24 | 1053.28 | 111047.10 |
| 159 | 2038-03 | 1319.52 | 263.74 | 1055.78 | 109991.32 |
| 160 | 2038-04 | 1319.52 | 261.23 | 1058.29 | 108933.03 |
| 161 | 2038-05 | 1319.52 | 258.72 | 1060.80 | 107872.22 |
| 162 | 2038-06 | 1319.52 | 256.20 | 1063.32 | 106808.90 |
| 163 | 2038-07 | 1319.52 | 253.67 | 1065.85 | 105743.05 |
| 164 | 2038-08 | 1319.52 | 251.14 | 1068.38 | 104674.67 |
| 165 | 2038-09 | 1319.52 | 248.60 | 1070.92 | 103603.76 |
| 166 | 2038-10 | 1319.52 | 246.06 | 1073.46 | 102530.29 |
| 167 | 2038-11 | 1319.52 | 243.51 | 1076.01 | 101454.28 |
| 168 | 2038-12 | 1319.52 | 240.95 | 1078.57 | 100375.72 |
| 169 | 2039-01 | 1319.52 | 238.39 | 1081.13 | 99294.59 |
| 170 | 2039-02 | 1319.52 | 235.82 | 1083.69 | 98210.90 |
| 171 | 2039-03 | 1319.52 | 233.25 | 1086.27 | 97124.63 |
| 172 | 2039-04 | 1319.52 | 230.67 | 1088.85 | 96035.78 |
| 173 | 2039-05 | 1319.52 | 228.08 | 1091.43 | 94944.34 |
| 174 | 2039-06 | 1319.52 | 225.49 | 1094.03 | 93850.32 |
| 175 | 2039-07 | 1319.52 | 222.89 | 1096.63 | 92753.69 |
| 176 | 2039-08 | 1319.52 | 220.29 | 1099.23 | 91654.46 |
| 177 | 2039-09 | 1319.52 | 217.68 | 1101.84 | 90552.62 |
| 178 | 2039-10 | 1319.52 | 215.06 | 1104.46 | 89448.17 |
| 179 | 2039-11 | 1319.52 | 212.44 | 1107.08 | 88341.09 |
| 180 | 2039-12 | 1319.52 | 209.81 | 1109.71 | 87231.38 |
| 181 | 2040-01 | 1319.52 | 207.17 | 1112.35 | 86119.03 |
| 182 | 2040-02 | 1319.52 | 204.53 | 1114.99 | 85004.04 |
| 183 | 2040-03 | 1319.52 | 201.88 | 1117.63 | 83886.41 |
| 184 | 2040-04 | 1319.52 | 199.23 | 1120.29 | 82766.12 |
| 185 | 2040-05 | 1319.52 | 196.57 | 1122.95 | 81643.17 |
| 186 | 2040-06 | 1319.52 | 193.90 | 1125.62 | 80517.55 |
| 187 | 2040-07 | 1319.52 | 191.23 | 1128.29 | 79389.26 |
| 188 | 2040-08 | 1319.52 | 188.55 | 1130.97 | 78258.29 |
| 189 | 2040-09 | 1319.52 | 185.86 | 1133.66 | 77124.64 |
| 190 | 2040-10 | 1319.52 | 183.17 | 1136.35 | 75988.29 |
| 191 | 2040-11 | 1319.52 | 180.47 | 1139.05 | 74849.24 |
| 192 | 2040-12 | 1319.52 | 177.77 | 1141.75 | 73707.49 |
| 193 | 2041-01 | 1319.52 | 175.06 | 1144.46 | 72563.02 |
| 194 | 2041-02 | 1319.52 | 172.34 | 1147.18 | 71415.84 |
| 195 | 2041-03 | 1319.52 | 169.61 | 1149.91 | 70265.93 |
| 196 | 2041-04 | 1319.52 | 166.88 | 1152.64 | 69113.30 |
| 197 | 2041-05 | 1319.52 | 164.14 | 1155.38 | 67957.92 |
| 198 | 2041-06 | 1319.52 | 161.40 | 1158.12 | 66799.80 |
| 199 | 2041-07 | 1319.52 | 158.65 | 1160.87 | 65638.93 |
| 200 | 2041-08 | 1319.52 | 155.89 | 1163.63 | 64475.30 |
| 201 | 2041-09 | 1319.52 | 153.13 | 1166.39 | 63308.91 |
| 202 | 2041-10 | 1319.52 | 150.36 | 1169.16 | 62139.75 |
| 203 | 2041-11 | 1319.52 | 147.58 | 1171.94 | 60967.81 |
| 204 | 2041-12 | 1319.52 | 144.80 | 1174.72 | 59793.09 |
| 205 | 2042-01 | 1319.52 | 142.01 | 1177.51 | 58615.58 |
| 206 | 2042-02 | 1319.52 | 139.21 | 1180.31 | 57435.27 |
| 207 | 2042-03 | 1319.52 | 136.41 | 1183.11 | 56252.16 |
| 208 | 2042-04 | 1319.52 | 133.60 | 1185.92 | 55066.24 |
| 209 | 2042-05 | 1319.52 | 130.78 | 1188.74 | 53877.51 |
| 210 | 2042-06 | 1319.52 | 127.96 | 1191.56 | 52685.94 |
| 211 | 2042-07 | 1319.52 | 125.13 | 1194.39 | 51491.55 |
| 212 | 2042-08 | 1319.52 | 122.29 | 1197.23 | 50294.33 |
| 213 | 2042-09 | 1319.52 | 119.45 | 1200.07 | 49094.26 |
| 214 | 2042-10 | 1319.52 | 116.60 | 1202.92 | 47891.34 |
| 215 | 2042-11 | 1319.52 | 113.74 | 1205.78 | 46685.56 |
| 216 | 2042-12 | 1319.52 | 110.88 | 1208.64 | 45476.92 |
| 217 | 2043-01 | 1319.52 | 108.01 | 1211.51 | 44265.41 |
| 218 | 2043-02 | 1319.52 | 105.13 | 1214.39 | 43051.02 |
| 219 | 2043-03 | 1319.52 | 102.25 | 1217.27 | 41833.74 |
| 220 | 2043-04 | 1319.52 | 99.36 | 1220.16 | 40613.58 |
| 221 | 2043-05 | 1319.52 | 96.46 | 1223.06 | 39390.52 |
| 222 | 2043-06 | 1319.52 | 93.55 | 1225.97 | 38164.55 |
| 223 | 2043-07 | 1319.52 | 90.64 | 1228.88 | 36935.67 |
| 224 | 2043-08 | 1319.52 | 87.72 | 1231.80 | 35703.87 |
| 225 | 2043-09 | 1319.52 | 84.80 | 1234.72 | 34469.15 |
| 226 | 2043-10 | 1319.52 | 81.86 | 1237.66 | 33231.49 |
| 227 | 2043-11 | 1319.52 | 78.92 | 1240.59 | 31990.90 |
| 228 | 2043-12 | 1319.52 | 75.98 | 1243.54 | 30747.36 |
| 229 | 2044-01 | 1319.52 | 73.02 | 1246.49 | 29500.86 |
| 230 | 2044-02 | 1319.52 | 70.06 | 1249.46 | 28251.41 |
| 231 | 2044-03 | 1319.52 | 67.10 | 1252.42 | 26998.99 |
| 232 | 2044-04 | 1319.52 | 64.12 | 1255.40 | 25743.59 |
| 233 | 2044-05 | 1319.52 | 61.14 | 1258.38 | 24485.21 |
| 234 | 2044-06 | 1319.52 | 58.15 | 1261.37 | 23223.84 |
| 235 | 2044-07 | 1319.52 | 55.16 | 1264.36 | 21959.48 |
| 236 | 2044-08 | 1319.52 | 52.15 | 1267.37 | 20692.11 |
| 237 | 2044-09 | 1319.52 | 49.14 | 1270.38 | 19421.74 |
| 238 | 2044-10 | 1319.52 | 46.13 | 1273.39 | 18148.35 |
| 239 | 2044-11 | 1319.52 | 43.10 | 1276.42 | 16871.93 |
| 240 | 2044-12 | 1319.52 | 40.07 | 1279.45 | 15592.48 |
| 241 | 2045-01 | 1319.52 | 37.03 | 1282.49 | 14309.99 |
| 242 | 2045-02 | 1319.52 | 33.99 | 1285.53 | 13024.46 |
| 243 | 2045-03 | 1319.52 | 30.93 | 1288.59 | 11735.87 |
| 244 | 2045-04 | 1319.52 | 27.87 | 1291.65 | 10444.23 |
| 245 | 2045-05 | 1319.52 | 24.81 | 1294.71 | 9149.51 |
| 246 | 2045-06 | 1319.52 | 21.73 | 1297.79 | 7851.72 |
| 247 | 2045-07 | 1319.52 | 18.65 | 1300.87 | 6550.85 |
| 248 | 2045-08 | 1319.52 | 15.56 | 1303.96 | 5246.89 |
| 249 | 2045-09 | 1319.52 | 12.46 | 1307.06 | 3939.83 |
| 250 | 2045-10 | 1319.52 | 9.36 | 1310.16 | 2629.67 |
| 251 | 2045-11 | 1319.52 | 6.25 | 1313.27 | 1316.39 |
| 252 | 2045-12 | 1319.52 | 3.13 | 1316.39 | 0.00 |
等额本金还款方式：
贷款总额：25万
还款月数：21年
首月还款：1585.81元
每月递减：2.36元
利息总额：7.51万
本息合计：32.51万
节省利息：7409.56元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1585.81 | 593.75 | 992.06 | 249007.94 |
| 2 | 2025-02 | 1583.46 | 591.39 | 992.06 | 248015.87 |
| 3 | 2025-03 | 1581.10 | 589.04 | 992.06 | 247023.81 |
| 4 | 2025-04 | 1578.75 | 586.68 | 992.06 | 246031.75 |
| 5 | 2025-05 | 1576.39 | 584.33 | 992.06 | 245039.68 |
| 6 | 2025-06 | 1574.03 | 581.97 | 992.06 | 244047.62 |
| 7 | 2025-07 | 1571.68 | 579.61 | 992.06 | 243055.56 |
| 8 | 2025-08 | 1569.32 | 577.26 | 992.06 | 242063.49 |
| 9 | 2025-09 | 1566.96 | 574.90 | 992.06 | 241071.43 |
| 10 | 2025-10 | 1564.61 | 572.54 | 992.06 | 240079.37 |
| 11 | 2025-11 | 1562.25 | 570.19 | 992.06 | 239087.30 |
| 12 | 2025-12 | 1559.90 | 567.83 | 992.06 | 238095.24 |
| 13 | 2026-01 | 1557.54 | 565.48 | 992.06 | 237103.17 |
| 14 | 2026-02 | 1555.18 | 563.12 | 992.06 | 236111.11 |
| 15 | 2026-03 | 1552.83 | 560.76 | 992.06 | 235119.05 |
| 16 | 2026-04 | 1550.47 | 558.41 | 992.06 | 234126.98 |
| 17 | 2026-05 | 1548.12 | 556.05 | 992.06 | 233134.92 |
| 18 | 2026-06 | 1545.76 | 553.70 | 992.06 | 232142.86 |
| 19 | 2026-07 | 1543.40 | 551.34 | 992.06 | 231150.79 |
| 20 | 2026-08 | 1541.05 | 548.98 | 992.06 | 230158.73 |
| 21 | 2026-09 | 1538.69 | 546.63 | 992.06 | 229166.67 |
| 22 | 2026-10 | 1536.33 | 544.27 | 992.06 | 228174.60 |
| 23 | 2026-11 | 1533.98 | 541.91 | 992.06 | 227182.54 |
| 24 | 2026-12 | 1531.62 | 539.56 | 992.06 | 226190.48 |
| 25 | 2027-01 | 1529.27 | 537.20 | 992.06 | 225198.41 |
| 26 | 2027-02 | 1526.91 | 534.85 | 992.06 | 224206.35 |
| 27 | 2027-03 | 1524.55 | 532.49 | 992.06 | 223214.29 |
| 28 | 2027-04 | 1522.20 | 530.13 | 992.06 | 222222.22 |
| 29 | 2027-05 | 1519.84 | 527.78 | 992.06 | 221230.16 |
| 30 | 2027-06 | 1517.49 | 525.42 | 992.06 | 220238.10 |
| 31 | 2027-07 | 1515.13 | 523.07 | 992.06 | 219246.03 |
| 32 | 2027-08 | 1512.77 | 520.71 | 992.06 | 218253.97 |
| 33 | 2027-09 | 1510.42 | 518.35 | 992.06 | 217261.90 |
| 34 | 2027-10 | 1508.06 | 516.00 | 992.06 | 216269.84 |
| 35 | 2027-11 | 1505.70 | 513.64 | 992.06 | 215277.78 |
| 36 | 2027-12 | 1503.35 | 511.28 | 992.06 | 214285.71 |
| 37 | 2028-01 | 1500.99 | 508.93 | 992.06 | 213293.65 |
| 38 | 2028-02 | 1498.64 | 506.57 | 992.06 | 212301.59 |
| 39 | 2028-03 | 1496.28 | 504.22 | 992.06 | 211309.52 |
| 40 | 2028-04 | 1493.92 | 501.86 | 992.06 | 210317.46 |
| 41 | 2028-05 | 1491.57 | 499.50 | 992.06 | 209325.40 |
| 42 | 2028-06 | 1489.21 | 497.15 | 992.06 | 208333.33 |
| 43 | 2028-07 | 1486.86 | 494.79 | 992.06 | 207341.27 |
| 44 | 2028-08 | 1484.50 | 492.44 | 992.06 | 206349.21 |
| 45 | 2028-09 | 1482.14 | 490.08 | 992.06 | 205357.14 |
| 46 | 2028-10 | 1479.79 | 487.72 | 992.06 | 204365.08 |
| 47 | 2028-11 | 1477.43 | 485.37 | 992.06 | 203373.02 |
| 48 | 2028-12 | 1475.07 | 483.01 | 992.06 | 202380.95 |
| 49 | 2029-01 | 1472.72 | 480.65 | 992.06 | 201388.89 |
| 50 | 2029-02 | 1470.36 | 478.30 | 992.06 | 200396.83 |
| 51 | 2029-03 | 1468.01 | 475.94 | 992.06 | 199404.76 |
| 52 | 2029-04 | 1465.65 | 473.59 | 992.06 | 198412.70 |
| 53 | 2029-05 | 1463.29 | 471.23 | 992.06 | 197420.63 |
| 54 | 2029-06 | 1460.94 | 468.87 | 992.06 | 196428.57 |
| 55 | 2029-07 | 1458.58 | 466.52 | 992.06 | 195436.51 |
| 56 | 2029-08 | 1456.23 | 464.16 | 992.06 | 194444.44 |
| 57 | 2029-09 | 1453.87 | 461.81 | 992.06 | 193452.38 |
| 58 | 2029-10 | 1451.51 | 459.45 | 992.06 | 192460.32 |
| 59 | 2029-11 | 1449.16 | 457.09 | 992.06 | 191468.25 |
| 60 | 2029-12 | 1446.80 | 454.74 | 992.06 | 190476.19 |
| 61 | 2030-01 | 1444.44 | 452.38 | 992.06 | 189484.13 |
| 62 | 2030-02 | 1442.09 | 450.02 | 992.06 | 188492.06 |
| 63 | 2030-03 | 1439.73 | 447.67 | 992.06 | 187500.00 |
| 64 | 2030-04 | 1437.38 | 445.31 | 992.06 | 186507.94 |
| 65 | 2030-05 | 1435.02 | 442.96 | 992.06 | 185515.87 |
| 66 | 2030-06 | 1432.66 | 440.60 | 992.06 | 184523.81 |
| 67 | 2030-07 | 1430.31 | 438.24 | 992.06 | 183531.75 |
| 68 | 2030-08 | 1427.95 | 435.89 | 992.06 | 182539.68 |
| 69 | 2030-09 | 1425.60 | 433.53 | 992.06 | 181547.62 |
| 70 | 2030-10 | 1423.24 | 431.18 | 992.06 | 180555.56 |
| 71 | 2030-11 | 1420.88 | 428.82 | 992.06 | 179563.49 |
| 72 | 2030-12 | 1418.53 | 426.46 | 992.06 | 178571.43 |
| 73 | 2031-01 | 1416.17 | 424.11 | 992.06 | 177579.37 |
| 74 | 2031-02 | 1413.81 | 421.75 | 992.06 | 176587.30 |
| 75 | 2031-03 | 1411.46 | 419.39 | 992.06 | 175595.24 |
| 76 | 2031-04 | 1409.10 | 417.04 | 992.06 | 174603.17 |
| 77 | 2031-05 | 1406.75 | 414.68 | 992.06 | 173611.11 |
| 78 | 2031-06 | 1404.39 | 412.33 | 992.06 | 172619.05 |
| 79 | 2031-07 | 1402.03 | 409.97 | 992.06 | 171626.98 |
| 80 | 2031-08 | 1399.68 | 407.61 | 992.06 | 170634.92 |
| 81 | 2031-09 | 1397.32 | 405.26 | 992.06 | 169642.86 |
| 82 | 2031-10 | 1394.97 | 402.90 | 992.06 | 168650.79 |
| 83 | 2031-11 | 1392.61 | 400.55 | 992.06 | 167658.73 |
| 84 | 2031-12 | 1390.25 | 398.19 | 992.06 | 166666.67 |
| 85 | 2032-01 | 1387.90 | 395.83 | 992.06 | 165674.60 |
| 86 | 2032-02 | 1385.54 | 393.48 | 992.06 | 164682.54 |
| 87 | 2032-03 | 1383.18 | 391.12 | 992.06 | 163690.48 |
| 88 | 2032-04 | 1380.83 | 388.76 | 992.06 | 162698.41 |
| 89 | 2032-05 | 1378.47 | 386.41 | 992.06 | 161706.35 |
| 90 | 2032-06 | 1376.12 | 384.05 | 992.06 | 160714.29 |
| 91 | 2032-07 | 1373.76 | 381.70 | 992.06 | 159722.22 |
| 92 | 2032-08 | 1371.40 | 379.34 | 992.06 | 158730.16 |
| 93 | 2032-09 | 1369.05 | 376.98 | 992.06 | 157738.10 |
| 94 | 2032-10 | 1366.69 | 374.63 | 992.06 | 156746.03 |
| 95 | 2032-11 | 1364.34 | 372.27 | 992.06 | 155753.97 |
| 96 | 2032-12 | 1361.98 | 369.92 | 992.06 | 154761.90 |
| 97 | 2033-01 | 1359.62 | 367.56 | 992.06 | 153769.84 |
| 98 | 2033-02 | 1357.27 | 365.20 | 992.06 | 152777.78 |
| 99 | 2033-03 | 1354.91 | 362.85 | 992.06 | 151785.71 |
| 100 | 2033-04 | 1352.55 | 360.49 | 992.06 | 150793.65 |
| 101 | 2033-05 | 1350.20 | 358.13 | 992.06 | 149801.59 |
| 102 | 2033-06 | 1347.84 | 355.78 | 992.06 | 148809.52 |
| 103 | 2033-07 | 1345.49 | 353.42 | 992.06 | 147817.46 |
| 104 | 2033-08 | 1343.13 | 351.07 | 992.06 | 146825.40 |
| 105 | 2033-09 | 1340.77 | 348.71 | 992.06 | 145833.33 |
| 106 | 2033-10 | 1338.42 | 346.35 | 992.06 | 144841.27 |
| 107 | 2033-11 | 1336.06 | 344.00 | 992.06 | 143849.21 |
| 108 | 2033-12 | 1333.71 | 341.64 | 992.06 | 142857.14 |
| 109 | 2034-01 | 1331.35 | 339.29 | 992.06 | 141865.08 |
| 110 | 2034-02 | 1328.99 | 336.93 | 992.06 | 140873.02 |
| 111 | 2034-03 | 1326.64 | 334.57 | 992.06 | 139880.95 |
| 112 | 2034-04 | 1324.28 | 332.22 | 992.06 | 138888.89 |
| 113 | 2034-05 | 1321.92 | 329.86 | 992.06 | 137896.83 |
| 114 | 2034-06 | 1319.57 | 327.50 | 992.06 | 136904.76 |
| 115 | 2034-07 | 1317.21 | 325.15 | 992.06 | 135912.70 |
| 116 | 2034-08 | 1314.86 | 322.79 | 992.06 | 134920.63 |
| 117 | 2034-09 | 1312.50 | 320.44 | 992.06 | 133928.57 |
| 118 | 2034-10 | 1310.14 | 318.08 | 992.06 | 132936.51 |
| 119 | 2034-11 | 1307.79 | 315.72 | 992.06 | 131944.44 |
| 120 | 2034-12 | 1305.43 | 313.37 | 992.06 | 130952.38 |
| 121 | 2035-01 | 1303.08 | 311.01 | 992.06 | 129960.32 |
| 122 | 2035-02 | 1300.72 | 308.66 | 992.06 | 128968.25 |
| 123 | 2035-03 | 1298.36 | 306.30 | 992.06 | 127976.19 |
| 124 | 2035-04 | 1296.01 | 303.94 | 992.06 | 126984.13 |
| 125 | 2035-05 | 1293.65 | 301.59 | 992.06 | 125992.06 |
| 126 | 2035-06 | 1291.29 | 299.23 | 992.06 | 125000.00 |
| 127 | 2035-07 | 1288.94 | 296.88 | 992.06 | 124007.94 |
| 128 | 2035-08 | 1286.58 | 294.52 | 992.06 | 123015.87 |
| 129 | 2035-09 | 1284.23 | 292.16 | 992.06 | 122023.81 |
| 130 | 2035-10 | 1281.87 | 289.81 | 992.06 | 121031.75 |
| 131 | 2035-11 | 1279.51 | 287.45 | 992.06 | 120039.68 |
| 132 | 2035-12 | 1277.16 | 285.09 | 992.06 | 119047.62 |
| 133 | 2036-01 | 1274.80 | 282.74 | 992.06 | 118055.56 |
| 134 | 2036-02 | 1272.45 | 280.38 | 992.06 | 117063.49 |
| 135 | 2036-03 | 1270.09 | 278.03 | 992.06 | 116071.43 |
| 136 | 2036-04 | 1267.73 | 275.67 | 992.06 | 115079.37 |
| 137 | 2036-05 | 1265.38 | 273.31 | 992.06 | 114087.30 |
| 138 | 2036-06 | 1263.02 | 270.96 | 992.06 | 113095.24 |
| 139 | 2036-07 | 1260.66 | 268.60 | 992.06 | 112103.17 |
| 140 | 2036-08 | 1258.31 | 266.25 | 992.06 | 111111.11 |
| 141 | 2036-09 | 1255.95 | 263.89 | 992.06 | 110119.05 |
| 142 | 2036-10 | 1253.60 | 261.53 | 992.06 | 109126.98 |
| 143 | 2036-11 | 1251.24 | 259.18 | 992.06 | 108134.92 |
| 144 | 2036-12 | 1248.88 | 256.82 | 992.06 | 107142.86 |
| 145 | 2037-01 | 1246.53 | 254.46 | 992.06 | 106150.79 |
| 146 | 2037-02 | 1244.17 | 252.11 | 992.06 | 105158.73 |
| 147 | 2037-03 | 1241.82 | 249.75 | 992.06 | 104166.67 |
| 148 | 2037-04 | 1239.46 | 247.40 | 992.06 | 103174.60 |
| 149 | 2037-05 | 1237.10 | 245.04 | 992.06 | 102182.54 |
| 150 | 2037-06 | 1234.75 | 242.68 | 992.06 | 101190.48 |
| 151 | 2037-07 | 1232.39 | 240.33 | 992.06 | 100198.41 |
| 152 | 2037-08 | 1230.03 | 237.97 | 992.06 | 99206.35 |
| 153 | 2037-09 | 1227.68 | 235.62 | 992.06 | 98214.29 |
| 154 | 2037-10 | 1225.32 | 233.26 | 992.06 | 97222.22 |
| 155 | 2037-11 | 1222.97 | 230.90 | 992.06 | 96230.16 |
| 156 | 2037-12 | 1220.61 | 228.55 | 992.06 | 95238.10 |
| 157 | 2038-01 | 1218.25 | 226.19 | 992.06 | 94246.03 |
| 158 | 2038-02 | 1215.90 | 223.83 | 992.06 | 93253.97 |
| 159 | 2038-03 | 1213.54 | 221.48 | 992.06 | 92261.90 |
| 160 | 2038-04 | 1211.19 | 219.12 | 992.06 | 91269.84 |
| 161 | 2038-05 | 1208.83 | 216.77 | 992.06 | 90277.78 |
| 162 | 2038-06 | 1206.47 | 214.41 | 992.06 | 89285.71 |
| 163 | 2038-07 | 1204.12 | 212.05 | 992.06 | 88293.65 |
| 164 | 2038-08 | 1201.76 | 209.70 | 992.06 | 87301.59 |
| 165 | 2038-09 | 1199.40 | 207.34 | 992.06 | 86309.52 |
| 166 | 2038-10 | 1197.05 | 204.99 | 992.06 | 85317.46 |
| 167 | 2038-11 | 1194.69 | 202.63 | 992.06 | 84325.40 |
| 168 | 2038-12 | 1192.34 | 200.27 | 992.06 | 83333.33 |
| 169 | 2039-01 | 1189.98 | 197.92 | 992.06 | 82341.27 |
| 170 | 2039-02 | 1187.62 | 195.56 | 992.06 | 81349.21 |
| 171 | 2039-03 | 1185.27 | 193.20 | 992.06 | 80357.14 |
| 172 | 2039-04 | 1182.91 | 190.85 | 992.06 | 79365.08 |
| 173 | 2039-05 | 1180.56 | 188.49 | 992.06 | 78373.02 |
| 174 | 2039-06 | 1178.20 | 186.14 | 992.06 | 77380.95 |
| 175 | 2039-07 | 1175.84 | 183.78 | 992.06 | 76388.89 |
| 176 | 2039-08 | 1173.49 | 181.42 | 992.06 | 75396.83 |
| 177 | 2039-09 | 1171.13 | 179.07 | 992.06 | 74404.76 |
| 178 | 2039-10 | 1168.77 | 176.71 | 992.06 | 73412.70 |
| 179 | 2039-11 | 1166.42 | 174.36 | 992.06 | 72420.63 |
| 180 | 2039-12 | 1164.06 | 172.00 | 992.06 | 71428.57 |
| 181 | 2040-01 | 1161.71 | 169.64 | 992.06 | 70436.51 |
| 182 | 2040-02 | 1159.35 | 167.29 | 992.06 | 69444.44 |
| 183 | 2040-03 | 1156.99 | 164.93 | 992.06 | 68452.38 |
| 184 | 2040-04 | 1154.64 | 162.57 | 992.06 | 67460.32 |
| 185 | 2040-05 | 1152.28 | 160.22 | 992.06 | 66468.25 |
| 186 | 2040-06 | 1149.93 | 157.86 | 992.06 | 65476.19 |
| 187 | 2040-07 | 1147.57 | 155.51 | 992.06 | 64484.13 |
| 188 | 2040-08 | 1145.21 | 153.15 | 992.06 | 63492.06 |
| 189 | 2040-09 | 1142.86 | 150.79 | 992.06 | 62500.00 |
| 190 | 2040-10 | 1140.50 | 148.44 | 992.06 | 61507.94 |
| 191 | 2040-11 | 1138.14 | 146.08 | 992.06 | 60515.87 |
| 192 | 2040-12 | 1135.79 | 143.73 | 992.06 | 59523.81 |
| 193 | 2041-01 | 1133.43 | 141.37 | 992.06 | 58531.75 |
| 194 | 2041-02 | 1131.08 | 139.01 | 992.06 | 57539.68 |
| 195 | 2041-03 | 1128.72 | 136.66 | 992.06 | 56547.62 |
| 196 | 2041-04 | 1126.36 | 134.30 | 992.06 | 55555.56 |
| 197 | 2041-05 | 1124.01 | 131.94 | 992.06 | 54563.49 |
| 198 | 2041-06 | 1121.65 | 129.59 | 992.06 | 53571.43 |
| 199 | 2041-07 | 1119.30 | 127.23 | 992.06 | 52579.37 |
| 200 | 2041-08 | 1116.94 | 124.88 | 992.06 | 51587.30 |
| 201 | 2041-09 | 1114.58 | 122.52 | 992.06 | 50595.24 |
| 202 | 2041-10 | 1112.23 | 120.16 | 992.06 | 49603.17 |
| 203 | 2041-11 | 1109.87 | 117.81 | 992.06 | 48611.11 |
| 204 | 2041-12 | 1107.51 | 115.45 | 992.06 | 47619.05 |
| 205 | 2042-01 | 1105.16 | 113.10 | 992.06 | 46626.98 |
| 206 | 2042-02 | 1102.80 | 110.74 | 992.06 | 45634.92 |
| 207 | 2042-03 | 1100.45 | 108.38 | 992.06 | 44642.86 |
| 208 | 2042-04 | 1098.09 | 106.03 | 992.06 | 43650.79 |
| 209 | 2042-05 | 1095.73 | 103.67 | 992.06 | 42658.73 |
| 210 | 2042-06 | 1093.38 | 101.31 | 992.06 | 41666.67 |
| 211 | 2042-07 | 1091.02 | 98.96 | 992.06 | 40674.60 |
| 212 | 2042-08 | 1088.67 | 96.60 | 992.06 | 39682.54 |
| 213 | 2042-09 | 1086.31 | 94.25 | 992.06 | 38690.48 |
| 214 | 2042-10 | 1083.95 | 91.89 | 992.06 | 37698.41 |
| 215 | 2042-11 | 1081.60 | 89.53 | 992.06 | 36706.35 |
| 216 | 2042-12 | 1079.24 | 87.18 | 992.06 | 35714.29 |
| 217 | 2043-01 | 1076.88 | 84.82 | 992.06 | 34722.22 |
| 218 | 2043-02 | 1074.53 | 82.47 | 992.06 | 33730.16 |
| 219 | 2043-03 | 1072.17 | 80.11 | 992.06 | 32738.10 |
| 220 | 2043-04 | 1069.82 | 77.75 | 992.06 | 31746.03 |
| 221 | 2043-05 | 1067.46 | 75.40 | 992.06 | 30753.97 |
| 222 | 2043-06 | 1065.10 | 73.04 | 992.06 | 29761.90 |
| 223 | 2043-07 | 1062.75 | 70.68 | 992.06 | 28769.84 |
| 224 | 2043-08 | 1060.39 | 68.33 | 992.06 | 27777.78 |
| 225 | 2043-09 | 1058.04 | 65.97 | 992.06 | 26785.71 |
| 226 | 2043-10 | 1055.68 | 63.62 | 992.06 | 25793.65 |
| 227 | 2043-11 | 1053.32 | 61.26 | 992.06 | 24801.59 |
| 228 | 2043-12 | 1050.97 | 58.90 | 992.06 | 23809.52 |
| 229 | 2044-01 | 1048.61 | 56.55 | 992.06 | 22817.46 |
| 230 | 2044-02 | 1046.25 | 54.19 | 992.06 | 21825.40 |
| 231 | 2044-03 | 1043.90 | 51.84 | 992.06 | 20833.33 |
| 232 | 2044-04 | 1041.54 | 49.48 | 992.06 | 19841.27 |
| 233 | 2044-05 | 1039.19 | 47.12 | 992.06 | 18849.21 |
| 234 | 2044-06 | 1036.83 | 44.77 | 992.06 | 17857.14 |
| 235 | 2044-07 | 1034.47 | 42.41 | 992.06 | 16865.08 |
| 236 | 2044-08 | 1032.12 | 40.05 | 992.06 | 15873.02 |
| 237 | 2044-09 | 1029.76 | 37.70 | 992.06 | 14880.95 |
| 238 | 2044-10 | 1027.41 | 35.34 | 992.06 | 13888.89 |
| 239 | 2044-11 | 1025.05 | 32.99 | 992.06 | 12896.83 |
| 240 | 2044-12 | 1022.69 | 30.63 | 992.06 | 11904.76 |
| 241 | 2045-01 | 1020.34 | 28.27 | 992.06 | 10912.70 |
| 242 | 2045-02 | 1017.98 | 25.92 | 992.06 | 9920.63 |
| 243 | 2045-03 | 1015.63 | 23.56 | 992.06 | 8928.57 |
| 244 | 2045-04 | 1013.27 | 21.21 | 992.06 | 7936.51 |
| 245 | 2045-05 | 1010.91 | 18.85 | 992.06 | 6944.44 |
| 246 | 2045-06 | 1008.56 | 16.49 | 992.06 | 5952.38 |
| 247 | 2045-07 | 1006.20 | 14.14 | 992.06 | 4960.32 |
| 248 | 2045-08 | 1003.84 | 11.78 | 992.06 | 3968.25 |
| 249 | 2045-09 | 1001.49 | 9.42 | 992.06 | 2976.19 |
| 250 | 2045-10 | 999.13 | 7.07 | 992.06 | 1984.13 |
| 251 | 2045-11 | 996.78 | 4.71 | 992.06 | 992.06 |
| 252 | 2045-12 | 994.42 | 2.36 | 992.06 | 0.00 |